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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 7.1 | 6.8 | 10.3 | 11.1 | −0.5 | 19.1 | 10.1 | 6.9 | 2.9 | 7.2 | |
| Growth | −4.5% | +51.3% | +7.1% | −104.4% | −47.3% | −31.5% | −57.4% | +144.2% | ||
| 0.8 | 0.9 | 1.0 | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | |
| Investment | ||||||||||
| −1.0 | −2.5 | −0.6 | −0.7 | −0.4 | −0.2 | −0.4 | −0.4 | −0.1 | −0.2 | |
| calc | 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% | ||
| calc | 2.39 | 1.69 | 3.77 | 4.03 | −0.34 | 7.18 | 3.69 | 2.50 | 1.11 | 2.71 |
| −42.9 | −36.1 | −71.5 | −5.8 | 4.5 | −78.1 | −183.8 | −26.3 | −3.9 | −2.5 | |
| Financing | ||||||||||
| 42.1 | 35.4 | 62.3 | −11.3 | 134.0 | 48.8 | 48.0 | 11.3 | −5.0 | 90.2 | |
| −0.7 | −1.5 | −1.4 | −1.4 | −2.1 | −2.0 | −2.0 | −1.9 | −1.9 | −1.9 | |
| 0.0 | n/a | n/a | 0.0 | −0.1 | −0.2 | −1.7 | −2.1 | −0.1 | 0.0 | |
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.