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 | 2.2 | 6.1 | 16.1 | 12.8 | 19.6 | 14.9 | 13.6 | 11.1 | 21.2 |
| Growth | −73.1% | +181.5% | +163.1% | −20.6% | +53.3% | −23.8% | −9.0% | −18.4% | +91.2% | |
| EPS, diluted | 1.88 | 0.50 | 1.39 | 3.67 | 2.93 | 4.42 | 3.36 | 3.10 | 2.51 | 4.74 |
| Growth | −73.4% | +178.0% | +164.0% | −20.2% | +50.9% | −24.0% | −7.7% | −19.0% | +88.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.9 | 16.3 | 9.3 | 19.0 | 6.4 | 26.3 | 25.2 | 26.6 | 21.8 | 25.4 |
| Capital expenditure | −0.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 14.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | −0.8 | n/a | −0.1 | −3.8 | −1.2 | −1.2 | −3.3 | −2.4 | −0.8 | −1.1 |
| Dividends paid | −3.5 | −4.0 | −4.6 | −5.1 | −5.2 | −5.5 | −5.7 | −5.6 | −5.6 | −5.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 36.7 | 58.6 | 53.0 | 83.8 | 57.1 | 175.1 | 64.9 | 23.1 | 203.6 | 127.7 |
| Shareholders’ equity | 116.5 | 115.1 | 118.4 | 127.5 | 145.2 | 157.1 | 114.2 | 132.1 | 144.7 | 175.2 |
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 | ||||||||||
| 36.7 | 58.6 | 53.0 | 83.8 | 57.1 | 175.1 | 64.9 | 23.1 | 203.6 | 127.7 | |
| 14.1 | 13.7 | 13.5 | 13.9 | 13.1 | 19.2 | 30.0 | 28.5 | 29.0 | 27.1 | |
| 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | |
| 1,127.4 | 1,179.8 | 1,209.6 | 1,269.2 | 1,535.0 | 1,773.8 | 1,699.6 | 1,836.0 | 2,197.8 | 2,239.0 | |
| Growth | +4.6% | +2.5% | +4.9% | +20.9% | +15.6% | −4.2% | +8.0% | +19.7% | +1.9% | |
| Liabilities | ||||||||||
| 1,011.0 | 1,064.7 | 1,091.2 | 1,141.6 | 1,389.9 | 1,616.7 | 1,585.4 | 1,703.9 | 2,053.1 | 2,063.8 | |
| Equity | ||||||||||
| 83.1 | 82.2 | 83.9 | 94.9 | 102.5 | 116.6 | 125.9 | 134.0 | 139.5 | 154.8 | |
| 116.5 | 115.1 | 118.4 | 127.5 | 145.2 | 157.1 | 114.2 | 132.1 | 144.7 | 175.2 | |
| Growth | −1.2% | +2.8% | +7.7% | +13.8% | +8.2% | −27.3% | +15.7% | +9.5% | +21.1% | |
| Per share and net cash | ||||||||||
| 4.3 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.5 | |
| calc | 26.99 | 26.44 | 26.85 | 29.30 | 33.07 | 35.36 | 26.01 | 30.23 | 32.69 | 39.11 |
Lines marked calc are worked out here from filed figures; point at one for how.