Closing prices at the end of each trading day, from 4 May 2021. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | 35.9 | 42.4 | 44.8 | 47.7 | 45.7 | 61.6 |
| Growth | +18.1% | +5.6% | +6.5% | −4.3% | +34.9% | |
| EPS, diluted | 3.57 | 2.83 | 2.61 | 2.78 | 2.26 | 2.90 |
| Growth | −20.7% | −7.8% | +6.5% | −18.7% | +28.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 51.5 | 28.7 | 46.0 | 38.9 | 51.8 | 72.6 |
| Capital expenditure | −0.8 | −0.7 | −0.5 | −0.7 | −0.6 | −1.2 |
| Free cash flow | 50.6 | 27.9 | 45.5 | 38.3 | 51.2 | 71.4 |
| Growth | −44.8% | +62.8% | −15.9% | +33.7% | +39.6% | |
| Dividends paid | n/a | −51.9 | −15.3 | −12.9 | −16.2 | −17.1 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 290.5 | 425.3 | 260.0 | 321.6 | 352.3 | 506.9 |
| Shareholders’ equity | 133.8 | 235.0 | 252.8 | 285.8 | 396.6 | 445.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 290.5 | 425.3 | 260.0 | 321.6 | 352.3 | 506.9 | |
| 1.7 | 1.8 | 1.6 | 1.6 | 1.6 | 2.1 | |
| 1,953.8 | 2,556.8 | 3,227.2 | 3,593.1 | 4,053.3 | 4,754.9 | |
| Growth | +30.9% | +26.2% | +11.3% | +12.8% | +17.3% | |
| Liabilities | ||||||
| 1,820.0 | 2,321.7 | 2,974.3 | 3,307.4 | 3,656.7 | 4,309.0 | |
| Equity | ||||||
| 22.3 | 17.2 | 46.7 | 77.0 | 106.5 | 151.0 | |
| 133.8 | 235.0 | 252.8 | 285.8 | 396.6 | 445.8 | |
| Growth | +75.7% | +7.6% | +13.0% | +38.8% | +12.4% | |
| Per share and net cash | ||||||
| 11.0 | 17.2 | 17.2 | 17.3 | 21.3 | 21.4 | |
| calc | 12.16 | 13.65 | 14.66 | 16.56 | 18.60 | 20.87 |
Lines marked calc are worked out here from filed figures; point at one for how.