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 | 3.3 | 3.5 | 4.0 | 4.3 | 7.0 | 12.4 | 12.9 | 9.3 | 3.4 | −1.9 |
| Growth | +6.7% | +15.5% | +6.1% | +62.5% | +78.5% | +4.2% | −28.1% | −63.6% | −157.1% | |
| EPS, diluted | 0.78 | 0.83 | 0.94 | 0.80 | 1.17 | n/a | n/a | n/a | n/a | n/a |
| Growth | +6.4% | +13.3% | −14.9% | +46.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.4 | 6.8 | 9.0 | 8.1 | 46.6 | 20.2 | 21.7 | 15.4 | 11.2 | 11.7 |
| Capital expenditure | −1.4 | −2.0 | −5.7 | −3.6 | −1.3 | −1.2 | −1.9 | −2.0 | −2.1 | −1.3 |
| Free cash flow | 5.0 | 4.9 | 3.3 | 4.5 | 45.3 | 18.9 | 19.8 | 13.5 | 9.1 | 10.4 |
| Growth | −2.8% | −32.4% | +37.5% | +901.3% | −58.2% | +4.7% | −32.1% | −32.1% | +13.9% | |
| Buybacks | −1.8 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.9 | −0.9 | −1.0 | −1.1 | −1.1 | −1.2 | −1.6 | −1.7 | −1.8 | −1.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.4 | 22.0 | 26.3 | 20.2 | 43.5 | 37.1 | 35.3 | 48.7 | 31.6 | 31.2 |
| Total debt | 17.0 | 43.3 | 79.5 | 68.0 | 78.0 | 64.6 | 55.7 | 49.9 | 27.1 | 14.1 |
| Net cash (debt) | 5.4 | −21.3 | −53.2 | −47.8 | −34.6 | −27.4 | −20.4 | −1.2 | 4.5 | 17.1 |
| Shareholders’ equity | 57.9 | 61.8 | 64.2 | 90.4 | 97.5 | 110.3 | 111.0 | 119.5 | 121.5 | 122.5 |
| Debt to equity | 0.29 | 0.70 | 1.24 | 0.75 | 0.80 | 0.59 | 0.50 | 0.42 | 0.22 | 0.11 |
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 | ||||||||||
| 22.4 | 22.0 | 26.3 | 20.2 | 43.5 | 37.1 | 35.3 | 48.7 | 31.6 | 31.2 | |
| 15.2 | 16.1 | 20.6 | 22.7 | 22.3 | 21.7 | 17.9 | 18.4 | 19.0 | 18.0 | |
| 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 5.1 | 5.1 | |
| 749.0 | 881.3 | 933.1 | 1,093.8 | 1,227.4 | 1,285.2 | 1,399.9 | 1,465.8 | 1,474.9 | 1,426.6 | |
| Growth | +17.7% | +5.9% | +17.2% | +12.2% | +4.7% | +8.9% | +4.7% | +0.6% | −3.3% | |
| Liabilities | ||||||||||
| 17.0 | 43.3 | 79.5 | 68.0 | 78.0 | 64.6 | 55.7 | 49.9 | 27.1 | 14.1 | |
| calc | 17.0 | 43.3 | 79.5 | 68.0 | 78.0 | 64.6 | 55.7 | 49.9 | 27.1 | 14.1 |
| 690.7 | 819.1 | 868.7 | 1,003.1 | 1,129.7 | 1,174.5 | 1,288.3 | 1,345.5 | 1,353.4 | 1,304.2 | |
| Equity | ||||||||||
| 35.6 | 39.0 | 42.1 | 44.8 | 50.3 | 60.9 | 71.3 | 76.1 | 77.8 | 73.4 | |
| 57.9 | 61.8 | 64.2 | 90.4 | 97.5 | 110.3 | 111.0 | 119.5 | 121.5 | 122.5 | |
| Growth | +6.7% | +3.9% | +40.8% | +7.8% | +13.2% | +0.6% | +7.7% | +1.7% | +0.8% | |
| Per share and net cash | ||||||||||
| calc | 5.4 | −21.3 | −53.2 | −47.8 | −34.6 | −27.4 | −20.4 | −1.2 | 4.5 | 17.1 |
| 4.2 | 4.3 | 4.4 | 4.7 | 4.5 | 6.0 | 4.7 | 4.7 | 4.7 | 4.7 | |
| calc | 13.67 | 14.44 | 14.72 | 19.20 | 21.51 | 18.43 | 23.86 | 25.32 | 25.60 | 25.80 |
Lines marked calc are worked out here from filed figures; point at one for how.