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 | 15.7 | 15.1 | 34.0 | 39.5 | 27.8 | 20.0 | 67.4 | 91.7 | 85.3 | 80.3 |
| Growth | −3.5% | +124.7% | +16.0% | −29.5% | −28.0% | +236.3% | +36.1% | −7.0% | −5.8% | |
| EPS, diluted | 0.53 | 0.50 | 1.12 | 1.30 | 0.92 | 0.65 | 1.49 | 2.02 | 1.87 | 1.62 |
| Growth | −5.7% | +124.0% | +16.1% | −29.2% | −29.3% | +129.2% | +35.6% | −7.4% | −13.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 27.3 | 37.1 | 54.9 | 52.6 | 26.0 | 31.0 | 97.3 | 116.4 | 131.5 | 122.3 |
| Capital expenditure | −2.0 | −1.1 | −1.9 | −4.4 | −3.9 | −2.0 | −4.3 | −12.4 | −10.8 | −4.5 |
| Free cash flow | 25.3 | 36.1 | 53.0 | 48.3 | 22.1 | 29.0 | 93.0 | 104.0 | 120.7 | 117.8 |
| Growth | +42.7% | +47.1% | −9.0% | −54.3% | +31.5% | +220.6% | +11.8% | +16.1% | −2.5% | |
| Buybacks | −0.3 | −0.2 | −0.5 | −0.7 | −5.9 | −10.4 | −0.5 | −0.6 | −1.0 | −7.4 |
| Dividends paid | −0.9 | −1.2 | −1.2 | −1.2 | −1.2 | −4.6 | −8.9 | −8.9 | −9.4 | −12.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 47.3 | 55.8 | 55.2 | 50.6 | 329.9 | 752.1 | 115.2 | 100.1 | 99.3 | 124.0 |
| Shareholders’ equity | 175.2 | 200.4 | 229.1 | 277.9 | 307.1 | 502.0 | 461.1 | 577.3 | 671.0 | 896.8 |
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 | ||||||||||
| 47.3 | 55.8 | 55.2 | 50.6 | 329.9 | 752.1 | 115.2 | 100.1 | 99.3 | 124.0 | |
| 39.0 | 37.6 | 42.4 | 44.4 | 45.5 | 88.0 | 72.4 | 79.3 | 87.3 | 86.6 | |
| n/a | n/a | n/a | n/a | 18.6 | 86.3 | 86.5 | 86.5 | 93.3 | 129.2 | |
| 2,251.2 | 2,383.4 | 2,676.0 | 2,635.5 | 3,040.8 | 6,212.2 | 5,888.3 | 5,722.8 | 5,649.4 | 6,902.7 | |
| Growth | +5.9% | +12.3% | −1.5% | +15.4% | +104.3% | −5.2% | −2.8% | −1.3% | +22.2% | |
| Liabilities | ||||||||||
| 2,076.0 | 2,183.1 | 2,446.9 | 2,357.7 | 2,733.8 | 5,710.2 | 5,427.2 | 5,145.5 | 4,978.3 | 6,005.9 | |
| Equity | ||||||||||
| 129.0 | 143.0 | 175.5 | 213.7 | 236.6 | 252.0 | 310.5 | 393.3 | 469.2 | 537.2 | |
| 175.2 | 200.4 | 229.1 | 277.9 | 307.1 | 502.0 | 461.1 | 577.3 | 671.0 | 896.8 | |
| Growth | +14.3% | +14.3% | +21.3% | +10.5% | +63.5% | −8.1% | +25.2% | +16.2% | +33.6% | |
| Per share and net cash | ||||||||||
| 29.6 | 29.6 | 29.8 | 29.9 | 29.3 | 44.5 | 44.6 | 44.7 | 44.9 | 52.7 | |
| calc | 5.93 | 6.76 | 7.70 | 9.28 | 10.47 | 11.29 | 10.34 | 12.92 | 14.95 | 17.03 |
Lines marked calc are worked out here from filed figures; point at one for how.