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 | 19.6 | 18.5 | 24.9 | 25.7 | 29.4 | 43.5 | 38.1 | 27.4 | 8.5 | 59.2 |
| Growth | −5.7% | +35.0% | +3.3% | +14.1% | +48.3% | −12.5% | −28.1% | −69.0% | +596.5% | |
| EPS, diluted | 2.65 | 2.50 | 3.37 | 3.47 | 4.00 | 6.02 | 5.28 | 3.83 | 0.99 | 5.88 |
| Growth | −5.7% | +34.8% | +3.0% | +15.3% | +50.5% | −12.3% | −27.5% | −74.2% | +493.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 28.1 | 28.6 | 32.6 | 37.1 | 37.2 | 40.8 | 42.4 | 33.3 | 34.7 | 54.3 |
| Capital expenditure | −6.8 | −6.2 | −4.1 | −5.6 | −2.3 | −4.9 | −7.8 | −5.9 | −2.6 | −10.9 |
| Free cash flow | 21.3 | 22.3 | 28.6 | 31.5 | 34.9 | 35.9 | 34.5 | 27.3 | 32.2 | 43.3 |
| Growth | +5.0% | +27.8% | +10.2% | +10.8% | +2.9% | −3.8% | −20.9% | +17.6% | +34.8% | |
| Dividends paid | −9.2 | −9.3 | −9.7 | −10.1 | −10.5 | −10.8 | −11.3 | −11.7 | −18.1 | −24.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 39.9 | 37.5 | 32.6 | 31.2 | 228.2 | 279.9 | 37.9 | 187.4 | 135.9 | 269.0 |
| Total debt | 58.1 | 49.7 | 37.9 | 32.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −18.2 | −12.2 | −5.3 | −1.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 256.6 | 265.0 | 278.6 | 299.0 | 316.9 | 340.1 | 315.4 | 340.4 | 469.0 | 519.8 |
| Debt to equity | 0.23 | 0.19 | 0.14 | 0.11 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 39.9 | 37.5 | 32.6 | 31.2 | 228.2 | 279.9 | 37.9 | 187.4 | 135.9 | 269.0 | |
| 33.3 | 37.6 | 38.9 | 47.9 | 47.0 | 51.5 | 55.7 | 61.3 | 73.3 | 78.5 | |
| 63.4 | 63.4 | 63.4 | 63.4 | 63.4 | 63.4 | 63.4 | 63.4 | 76.0 | 76.0 | |
| 1,999.4 | 2,169.0 | 2,289.0 | 2,475.3 | 2,883.8 | 3,369.5 | 3,553.5 | 3,742.3 | 5,091.7 | 5,270.6 | |
| Growth | +8.5% | +5.5% | +8.1% | +16.5% | +16.8% | +5.5% | +5.3% | +36.1% | +3.5% | |
| Liabilities | ||||||||||
| 58.1 | 49.7 | 37.9 | 32.7 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 58.1 | 49.7 | 37.9 | 32.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| 1,742.8 | 1,904.1 | 2,010.4 | 2,176.3 | 2,566.9 | 3,029.4 | 3,238.2 | 3,401.9 | 4,622.7 | 4,750.7 | |
| Equity | ||||||||||
| 111.1 | 121.4 | 136.6 | 152.2 | 171.0 | 203.8 | 230.5 | 248.6 | 239.0 | 273.5 | |
| 256.6 | 265.0 | 278.6 | 299.0 | 316.9 | 340.1 | 315.4 | 340.4 | 469.0 | 519.8 | |
| Growth | +3.3% | +5.1% | +7.3% | +6.0% | +7.3% | −7.3% | +8.0% | +37.8% | +10.9% | |
| Per share and net cash | ||||||||||
| calc | −18.2 | −12.2 | −5.3 | −1.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| 7.4 | 7.4 | 7.4 | 7.4 | 7.2 | 7.2 | 7.2 | 7.0 | 10.0 | 10.0 | |
| calc | 34.71 | 35.82 | 37.66 | 40.47 | 43.92 | 47.44 | 44.06 | 48.35 | 46.94 | 52.01 |
Lines marked calc are worked out here from filed figures; point at one for how.