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 | 16.0 | 16.8 | 31.6 | 27.9 | 24.8 | 48.6 | 34.1 | 40.2 | 36.4 | 46.1 |
| Growth | +5.1% | +87.8% | −11.6% | −11.3% | +96.3% | −29.9% | +18.1% | −9.5% | +26.5% | |
| EPS, diluted | 2.25 | 2.28 | 3.40 | 3.05 | 2.85 | 5.77 | 4.16 | 4.99 | 4.55 | 5.87 |
| Growth | +1.3% | +49.1% | −10.3% | −6.6% | +102.5% | −27.9% | +20.0% | −8.8% | +29.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 20.5 | 24.8 | 47.1 | 43.9 | 49.0 | 55.7 | 51.2 | 41.4 | 48.7 | 54.5 |
| Capital expenditure | −4.1 | −1.9 | −5.0 | −3.8 | −2.1 | −2.5 | −2.7 | −2.0 | −4.1 | −10.2 |
| Free cash flow | 16.4 | 22.8 | 42.1 | 40.1 | 46.9 | 53.2 | 48.5 | 39.3 | 44.7 | 44.3 |
| Growth | +39.5% | +84.4% | −4.8% | +16.9% | +13.6% | −8.9% | −18.9% | +13.6% | −0.7% | |
| Buybacks | −0.4 | −0.1 | −1.2 | −15.4 | −14.0 | −8.9 | −11.3 | −5.3 | −4.8 | −14.4 |
| Dividends paid | −3.0 | −4.1 | −6.7 | −7.9 | −7.9 | −7.9 | −7.8 | −8.2 | −8.2 | −9.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.3 | 150.4 | 59.6 | 39.8 | 188.0 | 601.4 | 87.4 | 75.8 | 98.5 | 141.6 |
| Shareholders’ equity | 179.8 | 277.9 | 304.0 | 316.3 | 321.8 | 351.9 | 330.0 | 367.4 | 396.1 | 435.1 |
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 | ||||||||||
| 29.3 | 150.4 | 59.6 | 39.8 | 188.0 | 601.4 | 87.4 | 75.8 | 98.5 | 141.6 | |
| 39.6 | 45.6 | 47.1 | 46.4 | 45.5 | 43.5 | 43.6 | 42.0 | 42.3 | 49.0 | |
| 9.4 | 58.6 | 58.5 | 58.5 | 58.5 | 58.5 | 81.5 | 81.5 | 81.5 | 81.5 | |
| 1,556.7 | 2,228.1 | 2,153.7 | 2,200.5 | 2,591.9 | 2,938.2 | 3,228.3 | 3,320.1 | 3,443.7 | 3,492.6 | |
| Growth | +43.1% | −3.3% | +2.2% | +17.8% | +13.4% | +9.9% | +2.8% | +3.7% | +1.4% | |
| Liabilities | ||||||||||
| 1,376.9 | 1,950.3 | 1,849.6 | 1,884.1 | 2,270.0 | 2,586.3 | 2,898.3 | 2,952.7 | 3,047.6 | 3,057.5 | |
| Equity | ||||||||||
| 104.6 | 117.3 | 141.4 | 150.2 | 154.3 | 188.5 | 206.3 | 234.6 | 259.2 | 284.8 | |
| 179.8 | 277.9 | 304.0 | 316.3 | 321.8 | 351.9 | 330.0 | 367.4 | 396.1 | 435.1 | |
| Growth | +54.5% | +9.4% | +4.0% | +1.7% | +9.3% | −6.2% | +11.4% | +7.8% | +9.8% | |
| Per share and net cash | ||||||||||
| 7.4 | 9.4 | 9.5 | 9.3 | 8.7 | 8.5 | 8.3 | 8.2 | 8.1 | 7.8 | |
| calc | 24.47 | 29.57 | 32.14 | 34.19 | 36.82 | 41.27 | 39.82 | 45.04 | 48.95 | 55.56 |
Lines marked calc are worked out here from filed figures; point at one for how.