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 | 8.9 | 8.3 | 11.3 | 12.4 | 12.1 | 16.5 | 15.9 | 9.5 | 11.4 | 14.1 |
| Growth | −7.1% | +36.7% | +9.0% | −2.2% | +36.5% | −3.5% | −40.4% | +20.7% | +23.1% | |
| EPS, diluted | 2.63 | 2.41 | 3.25 | 3.53 | 3.42 | 4.64 | 4.47 | 2.63 | 3.12 | 3.78 |
| Growth | −8.4% | +34.9% | +8.6% | −3.1% | +35.7% | −3.7% | −41.2% | +18.6% | +21.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.3 | 16.2 | 16.7 | 13.9 | 7.6 | 30.4 | 16.8 | 14.5 | 16.2 | 16.6 |
| Dividends paid | −3.6 | −3.7 | −3.9 | −4.1 | −4.2 | −4.4 | −4.5 | −4.7 | −4.8 | −5.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.7 | 16.3 | 13.5 | 17.6 | 39.3 | 13.4 | 15.9 | 62.7 | 50.7 | 50.3 |
| Total debt | n/a | n/a | n/a | n/a | 10.0 | 10.0 | 10.0 | 20.0 | 30.0 | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 29.3 | 3.4 | 5.9 | 42.7 | 20.7 | 50.3 |
| Shareholders’ equity | 93.6 | 98.6 | 104.3 | 120.7 | 134.4 | 136.5 | 71.0 | 90.8 | 103.3 | 129.6 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.07 | 0.07 | 0.14 | 0.22 | 0.29 | 0.00 |
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 | ||||||||||
| 10.7 | 16.3 | 13.5 | 17.6 | 39.3 | 13.4 | 15.9 | 62.7 | 50.7 | 50.3 | |
| 8.7 | 8.5 | 9.9 | 15.6 | 15.4 | 16.5 | 15.5 | 15.0 | 17.3 | 16.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| 1,063.1 | 1,152.3 | 1,175.5 | 1,225.0 | 1,440.2 | 1,673.3 | 1,668.5 | 1,706.3 | 1,870.9 | 1,906.0 | |
| Growth | +8.4% | +2.0% | +4.2% | +17.6% | +16.2% | −0.3% | +2.3% | +9.6% | +1.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 10.0 | 10.0 | 10.0 | 20.0 | 30.0 | 0.0 | |
| calc | n/a | n/a | n/a | n/a | 10.0 | 10.0 | 10.0 | 20.0 | 30.0 | 0.0 |
| 969.6 | 1,053.8 | 1,071.1 | 1,104.3 | 1,305.8 | 1,536.8 | 1,597.5 | 1,615.5 | 1,767.5 | 1,776.4 | |
| Equity | ||||||||||
| 80.1 | 84.2 | 91.6 | 99.4 | 106.6 | 118.2 | 129.0 | 133.9 | 140.0 | 148.4 | |
| 93.6 | 98.6 | 104.3 | 120.7 | 134.4 | 136.5 | 71.0 | 90.8 | 103.3 | 129.6 | |
| Growth | +5.3% | +5.9% | +15.7% | +11.4% | +1.5% | −48.0% | +28.0% | +13.8% | +25.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 29.3 | 3.4 | 5.9 | 42.7 | 20.7 | 50.3 |
| 3.4 | 3.4 | 3.5 | 3.5 | 3.6 | 3.6 | 3.6 | 3.7 | 3.7 | 3.7 | |
| calc | 27.43 | 28.59 | 29.95 | 34.30 | 37.80 | 38.41 | 19.78 | 24.86 | 27.96 | 34.65 |
Lines marked calc are worked out here from filed figures; point at one for how.