Closing prices at the end of each trading day, from 9 May 2019. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net income | 29.3 | 29.2 | 45.4 | 58.6 | 58.2 | 62.7 | 49.7 | 58.5 |
| Growth | −0.2% | +55.2% | +29.2% | −0.6% | +7.7% | −20.8% | +17.6% | |
| EPS, diluted | 1.98 | 1.71 | 2.47 | 3.17 | 3.23 | 3.62 | 2.92 | 3.44 |
| Growth | −13.6% | +44.4% | +28.3% | +1.9% | +12.1% | −19.3% | +17.8% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 26.9 | 30.5 | 5.6 | 96.3 | 123.6 | 58.5 | 59.4 | 77.5 |
| Capital expenditure | −3.1 | −4.0 | −3.3 | −2.9 | −4.5 | −4.7 | −3.4 | −5.7 |
| Free cash flow | 23.8 | 26.5 | 2.3 | 93.4 | 119.1 | 53.9 | 56.0 | 71.8 |
| Growth | +11.4% | −91.3% | +3,929.0% | +27.6% | −54.8% | +4.0% | +28.2% | |
| Buybacks | n/a | 0.0 | −0.3 | −9.2 | −22.7 | −17.8 | −1.3 | −8.5 |
| Dividends paid | −30.0 | −1.1 | −2.5 | −5.4 | −8.0 | −8.7 | −9.2 | −10.1 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 246.0 | 158.1 | 300.3 | 486.8 | 234.9 | 330.2 | 359.1 | 552.4 |
| Shareholders’ equity | 154.6 | 306.2 | 370.0 | 407.4 | 357.0 | 407.1 | 438.9 | 493.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 246.0 | 158.1 | 300.3 | 486.8 | 234.9 | 330.2 | 359.1 | 552.4 | |
| 59.8 | 61.9 | 60.3 | 57.7 | 56.3 | 55.1 | 53.0 | 51.6 | |
| 0.0 | 18.8 | 19.5 | 19.5 | 19.5 | 19.3 | 19.3 | 19.3 | |
| 2,712.7 | 3,237.2 | 3,599.2 | 3,901.9 | 3,944.1 | 4,204.8 | 4,232.2 | 4,480.5 | |
| Growth | +19.3% | +11.2% | +8.4% | +1.1% | +6.6% | +0.7% | +5.9% | |
| Liabilities | ||||||||
| 2,500.0 | 2,931.0 | 3,229.1 | 3,494.4 | 3,587.0 | 3,797.7 | 3,793.3 | 3,986.7 | |
| Equity | ||||||||
| 119.8 | 146.7 | 189.5 | 242.8 | 292.3 | 345.3 | 385.8 | 434.2 | |
| 154.6 | 306.2 | 370.0 | 407.4 | 357.0 | 407.1 | 438.9 | 493.8 | |
| Growth | +98.1% | +20.9% | +10.1% | −12.4% | +14.0% | +7.8% | +12.5% | |
| Per share and net cash | ||||||||
| 14.8 | 18.0 | 18.1 | 17.8 | 17.0 | 16.4 | 16.5 | 16.3 | |
| calc | 10.46 | 16.98 | 20.47 | 22.94 | 20.97 | 24.80 | 26.67 | 30.31 |
Lines marked calc are worked out here from filed figures; point at one for how.