Closing prices at the end of each trading day, from 13 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 | 5.4 | 5.1 | 7.0 | 6.7 | 8.9 | 9.2 | 8.8 | 7.4 | 4.6 | 7.2 |
| Growth | −4.7% | +37.3% | −5.1% | +33.8% | +2.5% | −3.8% | −15.5% | −37.6% | +54.3% | |
| EPS, diluted | 2.09 | 2.00 | 2.74 | 2.57 | 3.42 | 3.46 | 3.35 | 2.86 | 1.80 | 2.77 |
| Growth | −4.3% | +37.0% | −6.2% | +33.1% | +1.2% | −3.2% | −14.6% | −37.1% | +53.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.1 | 6.8 | 10.3 | 11.1 | −0.5 | 19.1 | 10.1 | 6.9 | 2.9 | 7.2 |
| Capital expenditure | −1.0 | −2.5 | −0.6 | −0.7 | −0.4 | −0.2 | −0.4 | −0.4 | −0.1 | −0.2 |
| Free cash flow | 6.1 | 4.4 | 9.7 | 10.4 | −0.9 | 18.8 | 9.7 | 6.4 | 2.9 | 7.0 |
| Growth | −29.2% | +122.6% | +7.5% | −108.6% | −48.8% | −33.3% | −55.7% | +144.8% | ||
| Buybacks | 0.0 | n/a | n/a | 0.0 | −0.1 | −0.2 | −1.7 | −2.1 | −0.1 | 0.0 |
| Dividends paid | −0.7 | −1.5 | −1.4 | −1.4 | −2.1 | −2.0 | −2.0 | −1.9 | −1.9 | −1.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 54.6 | 60.7 | 61.8 | 55.8 | 193.8 | 183.6 | 57.8 | 49.7 | 43.6 | 138.5 |
| Shareholders’ equity | 60.3 | 65.2 | 71.6 | 77.7 | 85.5 | 93.4 | 97.7 | 100.7 | 103.7 | 109.4 |
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 | ||||||||||
| 54.6 | 60.7 | 61.8 | 55.8 | 193.8 | 183.6 | 57.8 | 49.7 | 43.6 | 138.5 | |
| 5.5 | 7.4 | 7.0 | 6.8 | 6.3 | 5.8 | 5.5 | 5.2 | 4.7 | 4.2 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.8 | 0.8 | 0.8 | |
| 588.4 | 645.2 | 716.7 | 719.9 | 861.4 | 919.7 | 976.4 | 995.2 | 993.6 | 1,092.2 | |
| Growth | +9.7% | +11.1% | +0.4% | +19.7% | +6.8% | +6.2% | +1.9% | −0.2% | +9.9% | |
| Liabilities | ||||||||||
| 528.1 | 580.1 | 645.1 | 642.1 | 775.9 | 826.3 | 878.6 | 894.6 | 890.0 | 982.8 | |
| Equity | ||||||||||
| 36.9 | 40.5 | 46.2 | 51.4 | 58.2 | 65.2 | 70.8 | 73.6 | 76.3 | 81.5 | |
| 60.3 | 65.2 | 71.6 | 77.7 | 85.5 | 93.4 | 97.7 | 100.7 | 103.7 | 109.4 | |
| Growth | +8.1% | +9.9% | +8.5% | +10.0% | +9.2% | +4.7% | +3.0% | +3.0% | +5.5% | |
| Per share and net cash | ||||||||||
| 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.5 | 2.6 | 2.6 | |
| calc | 24.12 | 25.95 | 28.15 | 30.27 | 32.97 | 35.72 | 37.82 | 39.48 | 40.42 | 42.60 |
Lines marked calc are worked out here from filed figures; point at one for how.