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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86.4 | 94.8 | 106.8 | 114.4 | 133.2 | 137.7 | 149.0 | 147.6 | 149.4 | 161.3 |
| Growth | +9.8% | +12.7% | +7.1% | +16.4% | +3.4% | +8.2% | −0.9% | +1.2% | +8.0% | |
| Net income | 4.0 | 5.9 | 12.3 | 9.6 | 14.9 | 10.9 | 10.8 | 5.0 | 24.0 | 19.3 |
| Growth | +50.0% | +107.5% | −21.9% | +55.2% | −26.8% | −1.2% | −53.9% | +381.4% | −19.6% | |
| EPS, diluted | −0.16 | −0.19 | 0.03 | −0.16 | 0.09 | −0.09 | −0.04 | −0.19 | 0.27 | 0.14 |
| Growth | −633.3% | −200.0% | −48.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 4.6% | 6.3% | 11.5% | 8.4% | 11.2% | 7.9% | 7.3% | 3.4% | 16.1% | 12.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 41.2 | 46.8 | 55.6 | 60.2 | 65.5 | 70.1 | 69.2 | 60.4 | 57.0 | 88.2 |
| Buybacks | −0.2 | −0.0 | −0.0 | 0.0 | 0.0 | n/a | 0.0 | −1.0 | 0.0 | 0.0 |
| Dividends paid | −42.5 | −50.4 | −54.6 | −58.9 | −63.8 | −67.6 | −71.1 | −60.6 | −62.8 | −68.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.7 | 6.7 | 6.6 | 6.8 | 11.0 | 8.0 | 11.7 | 12.0 | 11.0 | 10.8 |
| Total debt | 509.4 | 542.6 | 566.1 | 626.6 | 669.3 | 707.5 | 749.2 | 738.9 | 693.4 | 843.5 |
| Net cash (debt) | −504.7 | −535.9 | −559.5 | −619.7 | −658.3 | −699.6 | −737.6 | −726.9 | −682.4 | −832.7 |
| Shareholders’ equity | 239.9 | 266.8 | 249.7 | 208.1 | 213.2 | 200.9 | 203.9 | 153.3 | 171.2 | 171.8 |
| Debt to equity | 2.12 | 2.03 | 2.27 | 3.01 | 3.14 | 3.52 | 3.67 | 4.82 | 4.05 | 4.91 |
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 | ||||||||||
| 4.7 | 6.7 | 6.6 | 6.8 | 11.0 | 8.0 | 11.7 | 12.0 | 11.0 | 10.8 | |
| 851.7 | 928.5 | 938.8 | 1,039.5 | 1,097.9 | 1,143.0 | 1,202.6 | 1,133.5 | 1,094.3 | 1,246.9 | |
| Growth | +9.0% | +1.1% | +10.7% | +5.6% | +4.1% | +5.2% | −5.8% | −3.5% | +13.9% | |
| Liabilities | ||||||||||
| 509.4 | 542.6 | 566.1 | 626.6 | 669.3 | 707.5 | 749.2 | 738.9 | 693.4 | 843.5 | |
| calc | 509.4 | 542.6 | 566.1 | 626.6 | 669.3 | 707.5 | 749.2 | 738.9 | 693.4 | 843.5 |
| 541.1 | 578.2 | 598.8 | 676.3 | 722.6 | 770.5 | 826.9 | 809.2 | 753.0 | 905.0 | |
| Equity | ||||||||||
| 239.9 | 266.8 | 249.7 | 208.1 | 213.2 | 200.9 | 203.9 | 153.3 | 171.2 | 171.8 | |
| Growth | +11.2% | −6.4% | −16.7% | +2.4% | −5.8% | +1.5% | −24.8% | +11.7% | +0.3% | |
| Per share and net cash | ||||||||||
| calc | −504.7 | −535.9 | −559.5 | −619.7 | −658.3 | −699.6 | −737.6 | −726.9 | −682.4 | −832.7 |
| 24.9 | 28.4 | 29.3 | 32.6 | 35.3 | 37.5 | 39.7 | 40.0 | 44.0 | 48.4 | |
| calc | 9.64 | 9.40 | 8.54 | 6.39 | 6.03 | 5.36 | 5.13 | 3.83 | 3.89 | 3.55 |
Lines marked calc are worked out here from filed figures; point at one for how.