Closing prices at the end of each trading day, from 19 Jan 2017. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 31.9 | 41.3 | 44.7 | 36.4 | 61.7 | 62.6 | 51.6 | 64.5 | 68.5 |
| Growth | +29.6% | +8.2% | −18.6% | +69.5% | +1.5% | −17.6% | +25.0% | +6.2% | |
| EPS, diluted | 1.32 | 1.69 | 1.81 | 1.41 | 2.39 | 2.44 | 2.02 | 2.52 | 2.64 |
| Growth | +28.0% | +7.1% | −22.1% | +69.5% | +2.1% | −17.2% | +24.8% | +4.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 151.8 | −161.0 | 32.2 | 142.6 | 65.4 | 134.7 | 82.1 | 63.5 | 37.7 |
| Capital expenditure | −5.9 | −2.9 | −1.1 | −0.5 | −0.4 | −2.4 | −4.9 | −1.3 | −0.7 |
| Free cash flow | 145.9 | −163.8 | 31.1 | 142.0 | 65.0 | 132.3 | 77.2 | 62.2 | 37.0 |
| Growth | −212.3% | +356.6% | −54.2% | +103.4% | −41.7% | −19.4% | −40.5% | ||
| Buybacks | n/a | n/a | −1.5 | n/a | −5.5 | −8.2 | −2.0 | −0.0 | −2.7 |
| Dividends paid | −5.4 | −9.3 | −10.4 | −10.3 | −11.8 | −15.3 | −18.2 | −21.1 | −24.8 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 95.8 | 138.4 | 276.4 | 150.7 | 441.3 | 179.5 | 144.8 | 249.9 | 383.7 |
| Shareholders’ equity | 135.1 | 168.6 | 216.7 | 244.8 | 290.2 | 349.4 | 381.5 | 421.4 | 544.2 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 95.8 | 138.4 | 276.4 | 150.7 | 441.3 | 179.5 | 144.8 | 249.9 | 383.7 | |
| n/a | 14.4 | 14.5 | 13.9 | 13.1 | 14.3 | 18.1 | 18.3 | 29.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 56.0 | |
| n/a | 1,432.7 | 1,631.9 | 1,897.5 | 3,106.2 | 3,427.2 | 3,502.8 | 3,594.0 | 4,768.4 | |
| Growth | +13.9% | +16.3% | +63.7% | +10.3% | +2.2% | +2.6% | +32.7% | ||
| Liabilities | |||||||||
| n/a | 1,264.0 | 1,415.1 | 1,652.7 | 2,815.9 | 3,077.8 | 3,121.3 | 3,172.7 | 4,224.2 | |
| Equity | |||||||||
| n/a | 128.6 | 162.6 | 188.7 | 238.6 | 285.8 | 315.4 | 358.7 | 402.7 | |
| 135.1 | 168.6 | 216.7 | 244.8 | 290.2 | 349.4 | 381.5 | 421.4 | 544.2 | |
| Growth | +24.8% | +28.5% | +13.0% | +18.5% | +20.4% | +9.2% | +10.4% | +29.2% | |
| Per share and net cash | |||||||||
| n/a | 24.3 | 25.5 | 25.7 | 25.5 | 25.2 | 25.2 | 25.4 | 28.8 | |
| calc | n/a | 6.95 | 8.49 | 9.54 | 11.40 | 13.88 | 15.14 | 16.59 | 18.88 |
Lines marked calc are worked out here from filed figures; point at one for how.