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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 12.7 | 19.0 | 28.9 | 34.4 | 36.5 | 38.6 | 43.5 | 23.0 | 35.2 | 39.6 | |
| Growth | +49.3% | +52.1% | +19.1% | +6.1% | +5.8% | +12.4% | −47.0% | +52.7% | +12.5% | |
| 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.7 | 0.6 | 0.5 | 0.6 | 0.5 | |
| Investment | ||||||||||
| −0.9 | −2.1 | −0.1 | −0.6 | −0.3 | −0.1 | −0.2 | n/a | −0.1 | −0.6 | |
| calc | 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% | |||
| calc | 1.23 | 1.60 | 2.40 | 2.82 | 3.02 | 3.18 | 3.56 | n/a | 2.89 | 3.26 |
| n/a | −156.0 | −219.9 | −176.1 | −133.8 | 79.2 | −262.9 | −34.9 | −80.1 | −173.1 | |
| Financing | ||||||||||
| n/a | 108.4 | 303.3 | 178.8 | 364.3 | 20.1 | −194.9 | 10.1 | 86.1 | 68.9 | |
| −2.0 | −3.2 | −4.7 | −6.5 | −7.4 | −7.6 | −7.9 | −8.6 | −8.6 | −8.5 | |
| −0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | −4.3 | −6.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.