Closing prices at the end of each trading day, from 13 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 | 7.9 | 8.2 | 13.6 | 16.8 | 13.9 | 8.0 | 35.7 | 16.7 | 20.3 | 22.9 |
| Growth | +4.1% | +65.9% | +23.8% | −17.5% | −42.4% | +346.4% | −53.3% | +21.4% | +13.1% | |
| EPS, diluted | 1.10 | 0.96 | 1.39 | 1.66 | 1.27 | 0.76 | 3.50 | 1.69 | 2.04 | 2.13 |
| Growth | −12.7% | +44.8% | +19.4% | −23.5% | −40.2% | +360.5% | −51.7% | +20.7% | +4.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 37.3 | 9.5 | 16.4 | 18.6 | 17.7 | 33.5 | 42.7 | 26.2 | 15.9 | 18.2 |
| Capital expenditure | −4.0 | −2.1 | −4.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 33.3 | 7.4 | 11.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −77.9% | +55.6% | ||||||||
| Buybacks | −3.5 | −0.5 | −3.4 | −8.3 | −11.1 | −6.9 | −10.5 | −3.0 | −0.3 | −2.3 |
| Dividends paid | −0.3 | −0.7 | −1.5 | −2.2 | −2.7 | −3.1 | −3.6 | −3.8 | −4.0 | −4.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.3 | 30.4 | 17.1 | 44.7 | 35.4 | n/a | n/a | n/a | n/a | n/a |
| Total debt | n/a | n/a | n/a | n/a | n/a | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 |
| Shareholders’ equity | 112.8 | 172.7 | 182.3 | 242.0 | 243.3 | 242.6 | 215.8 | 226.8 | 241.3 | 301.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.04 | 0.05 | 0.04 | 0.04 | 0.03 |
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 | 30.4 | 17.1 | 44.7 | 35.4 | n/a | n/a | n/a | n/a | n/a | |
| 31.7 | 37.5 | 40.2 | 50.9 | 56.3 | 58.1 | 49.6 | 44.2 | 40.7 | 39.5 | |
| n/a | n/a | n/a | 26.1 | 28.1 | 40.1 | 40.1 | 40.1 | 40.1 | 40.1 | |
| 1,159.0 | 1,622.7 | 1,786.5 | 2,148.9 | 2,321.2 | 2,513.2 | 2,753.8 | 2,815.2 | 2,722.8 | 2,833.0 | |
| Growth | +40.0% | +10.1% | +20.3% | +8.0% | +8.3% | +9.6% | +2.2% | −3.3% | +4.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | |
| calc | n/a | n/a | n/a | n/a | n/a | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 |
| 1,046.2 | 1,450.0 | 1,604.2 | 1,906.9 | 2,077.9 | 2,270.6 | 2,538.0 | 2,588.4 | 2,481.5 | 2,532.0 | |
| Equity | ||||||||||
| 26.2 | 33.2 | 45.7 | 60.2 | 71.4 | 76.2 | 108.2 | 116.7 | 132.9 | 150.5 | |
| 112.8 | 172.7 | 182.3 | 242.0 | 243.3 | 242.6 | 215.8 | 226.8 | 241.3 | 301.1 | |
| Growth | +53.2% | +5.5% | +32.8% | +0.5% | −0.3% | −11.1% | +5.1% | +6.4% | +24.8% | |
| Per share and net cash | ||||||||||
| 7.1 | 9.5 | 9.5 | 11.2 | 10.6 | 10.3 | 9.9 | 9.7 | 9.8 | 9.8 | |
| calc | 15.88 | 18.15 | 19.22 | 21.55 | 22.93 | 23.45 | 21.79 | 23.26 | 24.55 | 30.73 |
Lines marked calc are worked out here from filed figures; point at one for how.