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 | 9.2 | 10.3 | 13.4 | 14.1 | 11.4 | 15.1 | 16.1 | 15.5 | 16.4 | 19.8 |
| Growth | +11.9% | +30.3% | +5.1% | −19.3% | +33.2% | +6.5% | −3.6% | +5.2% | +21.3% | |
| EPS, diluted | 1.50 | 1.69 | 2.22 | 2.36 | 1.95 | 2.63 | 2.85 | 2.77 | 2.98 | 3.62 |
| Growth | +12.7% | +31.4% | +6.3% | −17.4% | +34.9% | +8.4% | −2.8% | +7.6% | +21.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.2 | 18.6 | 17.2 | 13.2 | 9.2 | 26.9 | 22.6 | 22.8 | 20.6 | 21.4 |
| Capital expenditure | −1.6 | −5.6 | −1.7 | −2.8 | −2.5 | −0.5 | −4.6 | −1.9 | −0.6 | −1.4 |
| Free cash flow | 10.6 | 13.0 | 15.4 | 10.4 | 6.7 | 26.4 | 18.1 | 20.8 | 20.0 | 20.0 |
| Growth | +22.7% | +18.5% | −32.9% | −35.6% | +296.0% | −31.7% | +15.4% | −4.1% | −0.1% | |
| Buybacks | n/a | n/a | n/a | n/a | −3.0 | −3.6 | −0.7 | −2.0 | −2.0 | 0.0 |
| Dividends paid | −2.1 | −2.6 | −3.1 | −3.9 | −4.4 | −3.8 | −4.9 | −5.1 | −5.0 | −5.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 70.1 | 57.3 | 43.4 | 52.4 | 161.6 | 277.5 | 71.6 | 82.4 | 59.3 | 58.1 |
| Shareholders’ equity | 107.4 | 116.0 | 123.6 | 134.1 | 139.9 | 142.4 | 105.2 | 121.0 | 130.6 | 157.1 |
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 | ||||||||||
| 70.1 | 57.3 | 43.4 | 52.4 | 161.6 | 277.5 | 71.6 | 82.4 | 59.3 | 58.1 | |
| 16.5 | 19.9 | 18.5 | 18.6 | 18.6 | 16.1 | 18.2 | 16.7 | 14.8 | 14.2 | |
| 1,088.0 | 1,092.2 | 1,093.3 | 1,154.9 | 1,416.2 | 1,624.2 | 1,620.9 | 1,635.9 | 1,652.0 | 1,702.1 | |
| Growth | +0.4% | +0.1% | +5.6% | +22.6% | +14.7% | −0.2% | +0.9% | +1.0% | +3.0% | |
| Liabilities | ||||||||||
| 980.6 | 976.2 | 969.6 | 1,020.8 | 1,276.3 | 1,481.8 | 1,515.7 | 1,514.9 | 1,521.4 | 1,545.0 | |
| Equity | ||||||||||
| 60.3 | 50.3 | 60.5 | 70.7 | 77.6 | 89.0 | 100.2 | 109.8 | 121.1 | 135.6 | |
| 107.4 | 116.0 | 123.6 | 134.1 | 139.9 | 142.4 | 105.2 | 121.0 | 130.6 | 157.1 | |
| Growth | +8.0% | +6.6% | +8.5% | +4.3% | +1.8% | −26.1% | +15.0% | +7.9% | +20.3% | |
| Per share and net cash | ||||||||||
| 5.4 | 6.0 | 6.0 | 5.9 | 5.8 | 5,662 | 5.6 | 5.5 | 5.5 | 5.5 | |
| calc | 19.83 | 19.34 | 20.62 | 22.68 | 24.17 | 0.03 | 18.66 | 21.87 | 23.92 | 28.78 |
Lines marked calc are worked out here from filed figures; point at one for how.