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 | 7.3 | 3.4 | 10.7 | 16.1 | 14.3 | 22.5 | 20.8 | 1.0 | 18.3 | 23.8 |
| Growth | −53.1% | +213.8% | +50.4% | −11.3% | +57.5% | −7.8% | −95.4% | +1,809.6% | +30.4% | |
| EPS, diluted | 1.19 | 0.54 | 1.64 | 2.38 | 2.04 | 3.15 | 2.94 | 0.14 | 2.61 | 3.43 |
| Growth | −54.6% | +203.7% | +45.1% | −14.3% | +54.4% | −6.7% | −95.2% | +1,764.3% | +31.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 13.5 | 12.5 | 16.3 | 19.4 | 21.0 | 30.2 | 20.3 | 17.6 | 25.6 | 26.9 |
| Capital expenditure | −1.3 | −1.3 | −2.3 | −2.2 | −1.8 | −0.6 | −2.6 | −2.1 | −3.0 | −4.1 |
| Free cash flow | 12.3 | 11.2 | 14.0 | 17.2 | 19.2 | 29.6 | 17.7 | 15.5 | 22.6 | 22.8 |
| Growth | −8.6% | +24.6% | +23.2% | +11.5% | +54.4% | −40.2% | −12.4% | +45.6% | +1.1% | |
| Buybacks | −0.6 | −0.9 | −0.2 | 0.0 | −0.9 | −2.1 | −2.9 | 0.0 | −1.1 | −2.9 |
| Dividends paid | −1.1 | −1.5 | −2.0 | −2.7 | −3.0 | −3.6 | −4.2 | −4.6 | −5.0 | −5.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 26.0 | 62.9 | 42.1 | 78.1 | 180.4 | 159.9 | 83.7 | 93.5 | 51.0 | 104.3 |
| Shareholders’ equity | 91.0 | 91.4 | 99.4 | 115.0 | 130.6 | 149.0 | 127.4 | 136.1 | 149.5 | 174.2 |
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 | ||||||||||
| 26.0 | 62.9 | 42.1 | 78.1 | 180.4 | 159.9 | 83.7 | 93.5 | 51.0 | 104.3 | |
| 35.5 | 34.8 | 34.9 | 35.4 | 34.6 | 32.7 | 32.9 | 32.0 | 31.2 | 30.0 | |
| 1,287.0 | 1,429.2 | 1,481.7 | 1,493.0 | 1,733.7 | 1,831.6 | 1,923.5 | 1,875.4 | 1,825.2 | 1,894.9 | |
| Growth | +11.0% | +3.7% | +0.8% | +16.1% | +5.6% | +5.0% | −2.5% | −2.7% | +3.8% | |
| Liabilities | ||||||||||
| 1,196.0 | 1,337.8 | 1,382.3 | 1,377.9 | 1,603.1 | 1,682.6 | 1,796.1 | 1,739.3 | 1,675.6 | 1,720.6 | |
| Equity | ||||||||||
| 51.7 | 50.6 | 54.1 | 61.6 | 68.9 | 82.3 | 91.8 | 76.5 | 89.5 | 107.9 | |
| 91.0 | 91.4 | 99.4 | 115.0 | 130.6 | 149.0 | 127.4 | 136.1 | 149.5 | 174.2 | |
| Growth | +0.4% | +8.8% | +15.7% | +13.5% | +14.1% | −14.5% | +6.8% | +9.9% | +16.5% | |
| Per share and net cash | ||||||||||
| 5.6 | 5.8 | 6.0 | 6.3 | 6.5 | 6.6 | 6.8 | 7.0 | 7.0 | 6.9 | |
| calc | 16.20 | 15.76 | 16.47 | 18.39 | 20.15 | 22.51 | 18.82 | 19.33 | 21.40 | 25.25 |
Lines marked calc are worked out here from filed figures; point at one for how.