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 | 7.7 | 9.1 | 11.5 | 12.5 | 13.7 | 16.3 | 22.9 | 30.8 | 24.9 | 23.9 |
| Growth | +18.6% | +26.9% | +8.3% | +9.6% | +19.4% | +40.2% | +34.7% | −19.1% | −4.1% | |
| EPS, diluted | 0.95 | 1.13 | 1.42 | 1.54 | 1.68 | 2.00 | 2.79 | 3.75 | 3.02 | 2.88 |
| Growth | +18.9% | +25.7% | +8.5% | +9.1% | +19.0% | +39.5% | +34.4% | −19.5% | −4.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.9 | 9.4 | 14.4 | 17.2 | 19.2 | 11.2 | 22.8 | 33.1 | 25.6 | 28.7 |
| Capital expenditure | −0.7 | −2.2 | −1.6 | −1.4 | −1.7 | −1.0 | −1.2 | −1.9 | −1.8 | −4.1 |
| Free cash flow | 9.2 | 7.2 | 12.8 | 15.8 | 17.5 | 10.2 | 21.6 | 31.2 | 23.9 | 24.6 |
| Growth | −22.0% | +77.5% | +23.7% | +10.6% | −41.7% | +111.8% | +44.2% | −23.4% | +2.9% | |
| Dividends paid | −1.9 | −2.0 | −2.1 | −2.2 | −2.3 | −2.4 | −2.5 | −2.6 | −3.7 | −5.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 190.8 | 149.2 | 126.1 | 147.6 | 226.7 | 778.3 | 429.6 | 216.6 | 168.8 | 232.2 |
| Shareholders’ equity | 82.5 | 90.8 | 99.0 | 112.6 | 129.7 | 142.6 | 126.6 | 166.1 | 183.4 | 208.0 |
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 | ||||||||||
| 190.8 | 149.2 | 126.1 | 147.6 | 226.7 | 778.3 | 429.6 | 216.6 | 168.8 | 232.2 | |
| 13.7 | 14.5 | 14.9 | 15.2 | 15.8 | 15.4 | 15.3 | 15.9 | 16.3 | 19.0 | |
| 3.3 | 3.3 | n/a | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | |
| 1,002.1 | 1,034.9 | 1,094.9 | 1,147.8 | 1,511.5 | 1,964.5 | 1,968.3 | 1,842.4 | 1,900.6 | 2,023.1 | |
| Growth | +3.3% | +5.8% | +4.8% | +31.7% | +30.0% | +0.2% | −6.4% | +3.2% | +6.4% | |
| Liabilities | ||||||||||
| 919.7 | 944.1 | 995.8 | 1,035.2 | 1,381.8 | 1,821.9 | 1,841.7 | 1,676.3 | 1,717.2 | 1,815.1 | |
| Equity | ||||||||||
| 54.5 | 61.4 | 70.7 | 81.0 | 92.3 | 106.3 | 126.7 | 154.3 | 175.5 | 194.4 | |
| 82.5 | 90.8 | 99.0 | 112.6 | 129.7 | 142.6 | 126.6 | 166.1 | 183.4 | 208.0 | |
| Growth | +10.1% | +9.1% | +13.7% | +15.2% | +10.0% | −11.2% | +31.2% | +10.4% | +13.4% | |
| Per share and net cash | ||||||||||
| 8.1 | 8.1 | 8.2 | 8.2 | 8.2 | 8.2 | 8.3 | 8.3 | 8.4 | 8.4 | |
| calc | 10.19 | 11.21 | 12.09 | 13.71 | 15.78 | 17.31 | 15.33 | 20.03 | 21.95 | 24.79 |
Lines marked calc are worked out here from filed figures; point at one for how.