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 | 9.1 | 9.0 | 9.3 | 12.1 | 15.9 | 15.0 | 15.1 | 8.4 | 12.1 | 8.1 |
| Growth | −2.0% | +4.2% | +29.6% | +31.7% | −6.1% | +0.8% | −44.4% | +44.7% | −33.3% | |
| EPS, diluted | 3.20 | 3.13 | 3.17 | 3.53 | 4.60 | 4.30 | 3.60 | 1.96 | 2.84 | 1.88 |
| Growth | −2.2% | +1.3% | +11.4% | +30.3% | −6.5% | −16.3% | −45.6% | +44.9% | −33.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.4 | 12.3 | 10.5 | 11.0 | 19.7 | 17.0 | 17.7 | 24.2 | 9.8 | 9.9 |
| Capital expenditure | −1.7 | −1.7 | −1.0 | −3.0 | −3.7 | −3.1 | −3.0 | −1.1 | −3.1 | −0.9 |
| Free cash flow | 8.7 | 10.6 | 9.5 | 7.9 | 16.0 | 13.9 | 14.7 | 23.1 | 6.7 | 9.0 |
| Growth | +22.6% | −10.5% | −16.9% | +102.1% | −13.0% | +5.6% | +56.9% | −70.8% | +34.4% | |
| Dividends paid | −3.1 | −3.3 | −3.4 | −4.1 | −4.3 | −4.3 | −5.1 | −5.3 | −2.1 | −1.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 44.2 | 11.0 | 17.1 | 47.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 84.1 | 92.1 | 101.5 | 133.5 | 151.7 | 156.6 | 130.3 | 147.3 | 151.4 | 174.7 |
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 | ||||||||||
| 44.2 | 11.0 | 17.1 | 47.3 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 19.3 | 19.6 | 24.8 | 29.4 | 30.8 | 31.4 | 40.2 | 38.4 | 47.3 | 45.0 | |
| 2.8 | 2.8 | 8.2 | 11.1 | 11.1 | 11.1 | 22.4 | 22.4 | 22.4 | 22.4 | |
| 913.6 | 927.3 | 1,096.2 | 1,328.7 | 1,496.3 | 1,620.7 | 2,070.3 | 2,108.3 | 2,060.7 | 2,021.2 | |
| Growth | +1.5% | +18.2% | +21.2% | +12.6% | +8.3% | +27.7% | +1.8% | −2.3% | −1.9% | |
| Liabilities | ||||||||||
| 829.5 | 835.2 | 994.7 | 1,194.6 | 1,344.6 | 1,464.1 | 1,933.9 | 1,960.9 | 1,909.3 | 1,846.5 | |
| Equity | ||||||||||
| 81.0 | 86.5 | 92.3 | 100.2 | 111.3 | 121.9 | 131.7 | 129.4 | 139.5 | 146.0 | |
| 84.1 | 92.1 | 101.5 | 133.5 | 151.7 | 156.6 | 130.3 | 147.3 | 151.4 | 174.7 | |
| Growth | +9.5% | +10.2% | +31.6% | +13.6% | +3.2% | −16.8% | +13.1% | +2.8% | +15.4% | |
| Per share and net cash | ||||||||||
| 2.9 | 2.9 | 3.0 | 3.5 | 3.5 | 3.5 | 4.3 | 4.3 | 4.3 | 4.3 | |
| calc | 29.41 | 32.14 | 33.50 | 38.69 | 43.80 | 45.00 | 30.31 | 34.28 | 35.10 | 40.37 |
Lines marked calc are worked out here from filed figures; point at one for how.