Closing prices at the end of each trading day, from 13 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 18.0 | 19.6 | 23.5 | 25.5 | 27.1 | 36.3 | 39.0 | 29.5 | 27.0 | 34.4 |
| Growth | +8.8% | +20.2% | +8.5% | +6.3% | +33.7% | +7.5% | −24.3% | −8.4% | +27.2% | |
| EPS, diluted | 1.66 | 1.81 | 2.17 | 2.34 | 2.48 | 3.30 | 3.53 | 2.66 | 2.43 | 3.07 |
| Growth | +9.0% | +19.9% | +7.8% | +6.0% | +33.1% | +7.0% | −24.6% | −8.6% | +26.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 21.2 | 22.3 | 33.8 | 26.1 | 22.7 | 56.7 | 41.2 | 36.9 | 26.0 | 37.8 |
| Capital expenditure | −2.1 | −2.5 | −1.5 | −1.6 | −2.5 | −3.8 | −1.4 | −2.6 | −1.5 | −3.2 |
| Free cash flow | 19.1 | 19.7 | 32.4 | 24.5 | 20.2 | 52.9 | 39.8 | 34.3 | 24.6 | 34.6 |
| Growth | +3.6% | +63.9% | −24.3% | −17.7% | +162.6% | −24.8% | −13.9% | −28.3% | +40.8% | |
| Buybacks | −0.1 | −0.2 | −0.2 | −0.2 | −0.2 | −0.3 | −0.3 | −0.3 | −0.2 | −0.3 |
| Dividends paid | −9.8 | −11.5 | −12.1 | −13.0 | −13.3 | −13.9 | −14.8 | −15.4 | −15.8 | −16.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.4 | 19.2 | 19.1 | 14.4 | 26.2 | 20.6 | 22.7 | 31.9 | 27.6 | 27.8 |
| Total debt | 120.1 | 115.1 | 65.1 | 10.1 | 55.1 | 55.1 | 0.1 | 0.0 | 95.0 | 95.5 |
| Net cash (debt) | −102.8 | −95.9 | −46.0 | 4.3 | −28.9 | −34.5 | 22.6 | 31.9 | −67.4 | −67.7 |
| Shareholders’ equity | 172.5 | 181.3 | 191.5 | 212.5 | 223.7 | 245.7 | 228.9 | 243.1 | 252.5 | 283.1 |
| Debt to equity | 0.70 | 0.63 | 0.34 | 0.05 | 0.25 | 0.22 | 0.00 | 0.00 | 0.38 | 0.34 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 21.2 | 22.3 | 33.8 | 26.1 | 22.7 | 56.7 | 41.2 | 36.9 | 26.0 | 37.8 | |
| Growth | +5.1% | +51.9% | −23.0% | −12.9% | +149.8% | −27.3% | −10.4% | −29.4% | +45.2% | |
| Investment | ||||||||||
| −2.1 | −2.5 | −1.5 | −1.6 | −2.5 | −3.8 | −1.4 | −2.6 | −1.5 | −3.2 | |
| calc | 19.1 | 19.7 | 32.4 | 24.5 | 20.2 | 52.9 | 39.8 | 34.3 | 24.6 | 34.6 |
| Growth | +3.6% | +63.9% | −24.3% | −17.7% | +162.6% | −24.8% | −13.9% | −28.3% | +40.8% | |
| calc | 1.76 | 1.82 | 2.98 | 2.25 | 1.84 | 4.82 | 3.61 | 3.09 | 2.21 | 3.09 |
| −148.2 | −130.1 | −112.1 | −116.3 | −250.1 | −201.7 | −247.6 | −199.8 | −217.4 | −3.0 | |
| Financing | ||||||||||
| 130.1 | 109.6 | 78.2 | 85.5 | 239.2 | 139.5 | 208.5 | 172.1 | 187.1 | −34.7 | |
| −9.8 | −11.5 | −12.1 | −13.0 | −13.3 | −13.9 | −14.8 | −15.4 | −15.8 | −16.3 | |
| −0.1 | −0.2 | −0.2 | −0.2 | −0.2 | −0.3 | −0.3 | −0.3 | −0.2 | −0.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.