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 | 18.5 | 11.9 | 24.8 | 29.8 | 28.4 | 40.8 | 41.8 | 28.5 | 27.5 | 37.8 |
| Growth | −35.9% | +109.1% | +20.2% | −4.7% | +43.4% | +2.6% | −31.9% | −3.3% | +37.3% | |
| EPS, diluted | 1.92 | 1.13 | 2.07 | 2.48 | 2.37 | 3.36 | 3.44 | 2.35 | 2.27 | 3.16 |
| Growth | −41.1% | +83.2% | +19.8% | −4.4% | +41.8% | +2.4% | −31.7% | −3.4% | +39.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.7 | 19.0 | 28.9 | 34.4 | 36.5 | 38.6 | 43.5 | 23.0 | 35.2 | 39.6 |
| Capital expenditure | −0.9 | −2.1 | −0.1 | −0.6 | −0.3 | −0.1 | −0.2 | n/a | −0.1 | −0.6 |
| Free cash flow | 11.8 | 16.8 | 28.8 | 33.8 | 36.3 | 38.6 | 43.3 | n/a | 35.0 | 39.0 |
| Growth | +42.2% | +70.7% | +17.6% | +7.2% | +6.4% | +12.2% | +11.2% | |||
| Buybacks | −0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | −4.3 | −6.5 |
| Dividends paid | −2.0 | −3.2 | −4.7 | −6.5 | −7.4 | −7.6 | −7.9 | −8.6 | −8.6 | −8.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 70.7 | 42.1 | 154.5 | 191.6 | 458.6 | 596.6 | 182.2 | 180.4 | 221.5 | 156.9 |
| Shareholders’ equity | 127.1 | 134.8 | 153.6 | 177.6 | 200.9 | 232.4 | 266.0 | 284.3 | 300.1 | 324.5 |
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 | ||||||||||
| 70.7 | 42.1 | 154.5 | 191.6 | 458.6 | 596.6 | 182.2 | 180.4 | 221.5 | 156.9 | |
| 5.2 | 7.0 | 6.8 | 6.9 | 6.7 | 6.3 | 6.0 | 5.6 | 5.3 | 5.5 | |
| 1,016.2 | 1,137.5 | 1,467.4 | 1,681.2 | 2,078.3 | 2,136.4 | 1,984.9 | 2,023.5 | 2,142.2 | 2,249.4 | |
| Growth | +11.9% | +29.0% | +14.6% | +23.6% | +2.8% | −7.1% | +1.9% | +5.9% | +5.0% | |
| Liabilities | ||||||||||
| 889.1 | 1,002.7 | 1,312.4 | 1,501.7 | 1,875.7 | 1,904.1 | 1,718.9 | 1,739.2 | 1,842.2 | 1,924.9 | |
| Equity | ||||||||||
| 47.5 | 39.2 | 42.1 | 44.1 | 66.8 | 98.0 | 131.7 | 149.4 | 168.3 | 197.7 | |
| 127.1 | 134.8 | 153.6 | 177.6 | 200.9 | 232.4 | 266.0 | 284.3 | 300.1 | 324.5 | |
| Growth | +6.0% | +13.9% | +15.7% | +13.1% | +15.6% | +14.5% | +6.9% | +5.5% | +8.1% | |
| Per share and net cash | ||||||||||
| 6.9 | 8.0 | 10.8 | 10.8 | 11.9 | 11.9 | 11.9 | 12.0 | 11.8 | 11.8 | |
| calc | 18.48 | 16.80 | 14.28 | 16.49 | 16.91 | 19.51 | 22.27 | 23.78 | 25.34 | 27.40 |
Lines marked calc are worked out here from filed figures; point at one for how.