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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | 12.3 | 11.9 | 24.8 | 46.3 | 47.1 | 44.4 |
| Growth | −3.4% | +108.7% | +86.3% | +1.7% | −5.7% | |
| EPS, diluted | 0.76 | 0.75 | 1.58 | 3.32 | 3.52 | 3.25 |
| Growth | −1.3% | +110.7% | +110.1% | +6.0% | −7.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 15.7 | 21.6 | 27.5 | 42.8 | 48.7 | 52.6 |
| Capital expenditure | −1.3 | −6.5 | −3.3 | −0.6 | −0.5 | −1.7 |
| Free cash flow | 14.4 | 15.1 | 24.2 | 42.2 | 48.2 | 50.8 |
| Growth | +4.9% | +60.4% | +74.2% | +14.1% | +5.5% | |
| Buybacks | n/a | n/a | −9.3 | −28.7 | −3.2 | −1.6 |
| Dividends paid | −1.0 | −2.3 | −6.9 | −3.7 | −7.9 | −13.3 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 69.2 | 152.3 | 95.3 | 68.7 | 78.3 | 81.2 |
| Total debt | n/a | n/a | 21.0 | 64.0 | n/a | 70.0 |
| Net cash (debt) | n/a | n/a | 74.3 | 4.7 | n/a | 11.2 |
| Shareholders’ equity | 153.8 | 251.4 | 262.0 | 279.3 | 318.3 | 351.7 |
| Debt to equity | n/a | n/a | 0.08 | 0.23 | n/a | 0.20 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Operations | ||||||
| 15.7 | 21.6 | 27.5 | 42.8 | 48.7 | 52.6 | |
| Growth | +37.6% | +27.8% | +55.5% | +13.7% | +8.0% | |
| Investment | ||||||
| −1.3 | −6.5 | −3.3 | −0.6 | −0.5 | −1.7 | |
| calc | 14.4 | 15.1 | 24.2 | 42.2 | 48.2 | 50.8 |
| Growth | +4.9% | +60.4% | +74.2% | +14.1% | +5.5% | |
| calc | 0.89 | 0.95 | 1.54 | 3.03 | 3.61 | 3.72 |
| −72.1 | −178.9 | −256.6 | −357.8 | −234.0 | −52.0 | |
| Financing | ||||||
| −2.0 | 240.4 | 172.1 | 288.4 | 194.9 | 2.4 | |
| −1.0 | −2.3 | −6.9 | −3.7 | −7.9 | −13.3 | |
| n/a | n/a | −9.3 | −28.7 | −3.2 | −1.6 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.