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 | 8.8 | 11.1 | 11.6 | 12.0 | 14.9 | 18.3 | 12.5 | 12.1 | 11.5 | 14.0 |
| Growth | +26.0% | +5.2% | +2.9% | +24.8% | +22.3% | −31.5% | −3.4% | −5.2% | +21.8% | |
| EPS, diluted | 1.38 | 1.74 | 1.51 | 1.51 | 1.96 | 2.56 | 1.77 | 1.75 | 1.72 | 2.19 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.0 | 9.8 | 13.9 | 18.8 | 23.9 | 17.3 | 25.6 | 14.0 | 9.5 | 24.0 |
| Capital expenditure | −1.6 | −3.7 | −2.0 | −2.0 | −2.0 | −2.4 | −1.9 | −1.0 | −1.2 | −2.6 |
| Free cash flow | 12.4 | 6.1 | 11.9 | 16.8 | 21.9 | 14.8 | 23.7 | 13.0 | 8.2 | 21.4 |
| Growth | −50.9% | +94.6% | +41.6% | +30.6% | −32.4% | +59.6% | −45.0% | −36.9% | +160.7% | |
| Buybacks | −1.2 | −1.8 | −0.1 | −5.1 | −7.2 | −9.5 | −5.9 | −3.5 | −4.8 | −5.7 |
| Dividends paid | −1.2 | −1.4 | −2.1 | −2.3 | −3.1 | −3.1 | −3.4 | −3.6 | −3.8 | −3.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.0 | 26.6 | 48.4 | 27.1 | 140.7 | 149.5 | 27.8 | 23.0 | 25.9 | 71.5 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 19.5 | 19.6 | 19.6 | 19.7 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 130.0 | 8.2 | 3.3 | 6.2 | n/a |
| Shareholders’ equity | 86.5 | 94.0 | 130.4 | 136.1 | 142.9 | 144.9 | 118.4 | 124.3 | 127.5 | 141.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.13 | 0.17 | 0.16 | 0.15 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Spending | ||||||||||
| 31.9% | 18.8% | 19.4% | 18.2% | 19.0% | 19.6% | 18.2% | 17.8% | 17.2% | 19.0% | |
| Returns | ||||||||||
| 10.1% | 11.8% | 8.9% | 8.8% | 10.5% | 12.6% | 10.6% | 9.7% | 9.0% | 9.9% | |
| 1.1% | 1.3% | 1.2% | 1.2% | 1.2% | 1.4% | 0.9% | 0.9% | 0.8% | 0.9% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.13 | 0.17 | 0.16 | 0.15 | n/a | |
| 89.4% | 89.3% | 86.8% | 86.9% | 88.6% | 89.1% | 91.1% | 90.7% | 90.8% | 90.9% | |
| 13.4% | 12.3% | 18.0% | 19.5% | 20.5% | 17.2% | 27.3% | 29.6% | 32.9% | 27.5% | |
| 19.0% | 51.7% | 18.6% | 44.0% | 46.7% | 85.4% | 39.3% | 54.1% | 103.8% | 44.5% | |