Closing prices at the end of each trading day, from 12 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 | 8.1 | 8.7 | 12.6 | 14.7 | 12.2 | 14.2 | 15.9 | 21.6 | 20.0 | 21.1 |
| Growth | +8.7% | +43.5% | +17.3% | −17.4% | +16.7% | +12.0% | +35.7% | −7.1% | +5.5% | |
| EPS, diluted | 0.66 | 0.68 | 0.93 | 1.08 | 0.85 | 0.95 | 1.04 | 1.34 | 1.19 | 1.27 |
| Growth | +3.0% | +36.8% | +16.1% | −21.3% | +11.8% | +9.5% | +28.8% | −11.2% | +6.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.7 | 16.1 | 15.7 | 16.6 | 12.6 | 25.3 | 21.8 | 27.3 | 19.5 | 6.9 |
| Capital expenditure | −0.9 | −1.2 | −1.0 | −1.1 | −0.9 | −0.8 | −0.3 | −1.2 | −0.3 | −1.7 |
| Free cash flow | 8.8 | 14.9 | 14.7 | 15.5 | 11.7 | 24.5 | 21.4 | 26.1 | 19.2 | 5.2 |
| Growth | +69.4% | −1.0% | +5.4% | −24.4% | +108.7% | −12.4% | +21.7% | −26.4% | −72.9% | |
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | −5.4 | −0.2 | −0.1 | −3.8 | −4.7 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −6.4 | −7.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 159.6 | 152.9 | 116.0 | 111.5 | 267.2 | 345.9 | 187.4 | 149.2 | 119.4 | 145.6 |
| Total debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 |
| Net cash (debt) | 159.6 | 152.9 | 116.0 | 111.5 | 267.2 | 345.9 | n/a | n/a | 119.4 | 145.6 |
| Shareholders’ equity | 92.3 | 100.0 | 112.5 | 132.9 | 150.7 | 150.9 | 125.0 | 159.2 | 176.3 | 212.0 |
| Debt to equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n/a | n/a | 0.00 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 159.6 | 152.9 | 116.0 | 111.5 | 267.2 | 345.9 | 187.4 | 149.2 | 119.4 | 145.6 | |
| 7.3 | 6.2 | 6.6 | 6.6 | 6.5 | 6.6 | 6.1 | 10.0 | 9.2 | 8.7 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | n/a | |
| 1,166.8 | 1,217.7 | 1,249.8 | 1,292.6 | 1,655.4 | 1,899.1 | 1,871.4 | 1,871.8 | 1,891.7 | 1,911.0 | |
| Growth | +4.4% | +2.6% | +3.4% | +28.1% | +14.7% | −1.5% | +0.0% | +1.1% | +1.0% | |
| Liabilities | ||||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | |
| calc | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 |
| 1,074.5 | 1,117.6 | 1,137.4 | 1,159.7 | 1,504.7 | 1,748.2 | 1,746.3 | 1,712.6 | 1,715.4 | 1,698.9 | |
| Equity | ||||||||||
| 14.6 | 17.9 | 23.9 | 31.6 | 37.1 | 44.3 | 54.5 | 68.8 | 81.3 | 92.0 | |
| 92.3 | 100.0 | 112.5 | 132.9 | 150.7 | 150.9 | 125.0 | 159.2 | 176.3 | 212.0 | |
| Growth | +8.4% | +12.4% | +18.2% | +13.3% | +0.2% | −17.1% | +27.4% | +10.7% | +20.2% | |
| Per share and net cash | ||||||||||
| calc | 159.6 | 152.9 | 116.0 | 111.5 | 267.2 | 345.9 | n/a | n/a | 119.4 | 145.6 |
| 11.1 | 11.6 | 12.3 | 12.9 | 13.6 | 13.8 | 14.7 | 15.5 | 15.9 | 16.4 | |
| calc | 8.28 | 8.60 | 9.18 | 10.29 | 11.05 | 10.90 | 8.53 | 10.29 | 11.06 | 12.92 |
Lines marked calc are worked out here from filed figures; point at one for how.