Closing prices at the end of each trading day, from 8 Dec 2021. 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 48.9 | n/a | n/a | n/a |
| Growth | ||||
| Net income | 32.3 | 38.7 | 37.0 | 36.0 |
| Growth | +19.9% | −4.3% | −2.8% | |
| EPS, diluted | 1.82 | 2.11 | 1.88 | 1.68 |
| Growth | +15.9% | −10.9% | −10.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Net margin | 66.1% | n/a | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 17.0 | 28.4 | 23.2 | 28.8 |
| Dividends paid | −28.2 | −39.1 | −41.6 | −43.8 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 5.7 | 7.9 | 26.4 | 14.9 |
| Total debt | 336.3 | n/a | 49.1 | 49.3 |
| Net cash (debt) | −330.6 | n/a | −22.7 | −34.4 |
| Shareholders’ equity | 264.0 | 271.9 | 309.0 | 307.8 |
| Debt to equity | 1.27 | n/a | 0.16 | 0.16 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 5.7 | 7.9 | 26.4 | 14.9 | |
| 1.2 | n/a | n/a | n/a | |
| 343.3 | 359.2 | 435.1 | 424.9 | |
| Growth | +4.6% | +21.1% | −2.4% | |
| Liabilities | ||||
| 336.3 | n/a | n/a | n/a | |
| n/a | n/a | 49.1 | 49.3 | |
| calc | 336.3 | n/a | 49.1 | 49.3 |
| 79.2 | 87.4 | 126.2 | 117.1 | |
| Equity | ||||
| −5.1 | −5.8 | −10.1 | −15.5 | |
| 264.0 | 271.9 | 309.0 | 307.8 | |
| Growth | +3.0% | +13.6% | −0.4% | |
| Per share and net cash | ||||
| calc | −330.6 | n/a | −22.7 | −34.4 |
| 17.7 | 18.2 | 20.8 | 21.1 | |
| calc | 14.93 | 14.94 | 14.83 | 14.60 |
Lines marked calc are worked out here from filed figures; point at one for how.