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 | 6.9 | 7.5 | 11.9 | 9.9 | 10.3 | 11.7 | 13.3 | 12.6 | 11.0 | 15.6 |
| Growth | +8.5% | +59.1% | −17.1% | +3.6% | +14.4% | +13.7% | −5.3% | −12.9% | +41.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 13.4 | 14.5 | 18.1 | 14.8 | 12.5 | 13.2 | 16.0 | 20.7 | 13.1 | 18.1 |
| Capital expenditure | −1.7 | −1.7 | −2.7 | −6.2 | −3.5 | −1.1 | −2.0 | −2.7 | −1.4 | −1.0 |
| Free cash flow | 11.7 | 12.8 | 15.4 | 8.5 | 9.0 | 12.1 | 14.0 | 18.1 | 11.7 | 17.0 |
| Growth | +9.3% | +20.7% | −44.7% | +6.1% | +33.9% | +15.7% | +29.0% | −35.4% | +46.2% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −0.1 | −1.9 | 0.0 |
| Dividends paid | −3.6 | −3.9 | −4.0 | −4.0 | −4.0 | −4.0 | −4.7 | −4.9 | −4.2 | −4.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 40.2 | 74.6 | 71.2 | 52.4 | 138.3 | 152.0 | 46.0 | 128.1 | 83.1 | 45.9 |
| Shareholders’ equity | 104.5 | 109.4 | 117.9 | 128.2 | 136.3 | 141.4 | 132.8 | 144.0 | 150.3 | 170.3 |
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 | ||||||||||
| 40.2 | 74.6 | 71.2 | 52.4 | 138.3 | 152.0 | 46.0 | 128.1 | 83.1 | 45.9 | |
| 12.8 | 13.3 | 14.9 | 19.2 | 21.3 | 20.7 | 20.4 | 21.5 | 21.2 | 20.5 | |
| 7.8 | 7.4 | 7.4 | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 | |
| 954.6 | 1,026.3 | 1,030.5 | 1,013.3 | 1,186.9 | 1,249.8 | 1,210.8 | 1,352.1 | 1,503.4 | 1,582.7 | |
| Growth | +7.5% | +0.4% | −1.7% | +17.1% | +5.3% | −3.1% | +11.7% | +11.2% | +5.3% | |
| Liabilities | ||||||||||
| 850.1 | 916.9 | 912.6 | 885.1 | 1,050.6 | 1,108.4 | 1,075.8 | 1,208.1 | 1,353.1 | 1,412.4 | |
| Equity | ||||||||||
| 69.1 | 72.7 | 80.8 | 86.8 | 93.0 | 100.7 | 109.3 | 114.9 | 121.7 | 133.0 | |
| 104.5 | 109.4 | 117.9 | 128.2 | 136.3 | 141.4 | 132.8 | 144.0 | 150.3 | 170.3 | |
| Growth | +4.6% | +7.8% | +8.7% | +6.4% | +3.7% | −6.0% | +8.4% | +4.4% | +13.3% | |
| Per share and net cash | ||||||||||
| 4.7 | 4.7 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.7 | 4.7 | |
| calc | 22.33 | 23.17 | 24.77 | 26.77 | 28.48 | 29.62 | 27.81 | 30.04 | 31.91 | 36.14 |
Lines marked calc are worked out here from filed figures; point at one for how.