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.
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 27.3 | 37.1 | 54.9 | 52.6 | 26.0 | 31.0 | 97.3 | 116.4 | 131.5 | 122.3 | |
| Growth | +36.1% | +48.0% | −4.1% | −50.6% | +19.5% | +213.5% | +19.6% | +13.0% | −7.0% | |
| 2.3 | 2.3 | 2.4 | 2.5 | 2.8 | 3.2 | 4.1 | 4.5 | 5.6 | 6.1 | |
| Investment | ||||||||||
| −2.0 | −1.1 | −1.9 | −4.4 | −3.9 | −2.0 | −4.3 | −12.4 | −10.8 | −4.5 | |
| calc | 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% | |
| calc | 0.85 | 1.20 | 1.75 | 1.59 | 0.73 | 0.94 | 2.06 | 2.29 | 2.65 | 2.37 |
| −123.1 | −132.5 | −25.8 | 42.2 | −103.8 | 132.9 | −432.8 | 161.6 | 322.7 | 159.8 | |
| Financing | ||||||||||
| 102.8 | 103.9 | −29.7 | −99.5 | 357.1 | 258.2 | −301.5 | −293.0 | −455.1 | −257.4 | |
| −0.9 | −1.2 | −1.2 | −1.2 | −1.2 | −4.6 | −8.9 | −8.9 | −9.4 | −12.2 | |
| −0.3 | −0.2 | −0.5 | −0.7 | −5.9 | −10.4 | −0.5 | −0.6 | −1.0 | −7.4 | |
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.