Closing prices at the end of each trading day, from 8 May 2018. 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 | 12.9 | 14.7 | 51.6 | 53.9 | 36.4 | 108.5 | 87.7 | 83.8 | 76.5 | 75.2 |
| Growth | +14.2% | +251.8% | +4.4% | −32.5% | +198.6% | −19.2% | −4.5% | −8.7% | −1.7% | |
| EPS, diluted | 0.46 | 0.50 | 2.20 | 2.28 | 1.55 | 4.60 | 3.28 | 2.71 | 2.45 | 2.40 |
| Growth | +8.7% | +340.0% | +3.6% | −32.0% | +196.8% | −28.7% | −17.4% | −9.6% | −2.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 54.6 | 62.0 | 77.8 | 61.6 | 0.9 | 171.5 | 145.6 | 129.9 | 108.5 | 158.9 |
| Capital expenditure | −7.9 | −3.0 | −5.5 | −11.2 | −7.2 | −5.0 | −8.5 | −26.8 | −22.0 | −7.9 |
| Free cash flow | 46.7 | 59.0 | 72.3 | 50.4 | −6.3 | 166.5 | 137.2 | 103.1 | 86.4 | 151.1 |
| Growth | +26.4% | +22.7% | −30.3% | −112.5% | −17.6% | −24.9% | −16.2% | +74.8% | ||
| Buybacks | n/a | 0.0 | 0.0 | −10.1 | −0.7 | −1.3 | 0.0 | 0.0 | 0.0 | −15.8 |
| Dividends paid | −5.8 | −7.0 | −5.9 | −5.9 | −8.9 | −11.5 | −15.9 | −18.6 | −18.7 | −18.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 259.9 | 187.2 | 116.7 | 291.5 | 377.2 | 705.6 | 359.0 | 280.4 | 470.2 | 424.2 |
| Shareholders’ equity | 420.1 | 420.4 | 549.8 | 599.3 | 647.2 | 730.2 | 949.9 | 1,062.9 | 1,145.2 | 1,246.7 |
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 | ||||||||||
| 259.9 | 187.2 | 116.7 | 291.5 | 377.2 | 705.6 | 359.0 | 280.4 | 470.2 | 424.2 | |
| n/a | 77.4 | 75.0 | 80.5 | 81.8 | 80.7 | 100.2 | 119.0 | n/a | n/a | |
| n/a | 22.2 | 26.7 | 26.7 | 26.7 | 34.2 | 128.7 | 128.7 | 128.7 | 128.7 | |
| n/a | 4,154.0 | 4,821.6 | 5,324.6 | 7,628.3 | 7,861.3 | 9,686.1 | 9,722.6 | 9,678.7 | 9,724.7 | |
| Growth | +16.1% | +10.4% | +43.3% | +3.1% | +23.2% | +0.4% | −0.5% | +0.5% | ||
| Liabilities | ||||||||||
| n/a | 3,698.7 | 4,271.8 | 4,725.4 | 6,981.1 | 7,131.1 | 8,736.1 | 8,659.7 | 8,533.5 | 8,478.0 | |
| Equity | ||||||||||
| n/a | 145.1 | 191.6 | 239.9 | 266.6 | 363.6 | 435.4 | 500.4 | 557.9 | 612.5 | |
| 420.1 | 420.4 | 549.8 | 599.3 | 647.2 | 730.2 | 949.9 | 1,062.9 | 1,145.2 | 1,246.7 | |
| Growth | +0.1% | +30.8% | +9.0% | +8.0% | +12.8% | +30.1% | +11.9% | +7.7% | +8.9% | |
| Per share and net cash | ||||||||||
| n/a | n/a | 23.7 | 23.5 | 23.5 | 23.7 | 30.8 | 31.0 | 31.2 | 31.0 | |
| calc | n/a | n/a | 23.17 | 25.52 | 27.53 | 30.75 | 30.87 | 34.30 | 36.69 | 40.24 |
Lines marked calc are worked out here from filed figures; point at one for how.