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 | 20.7 | 36.2 | 51.7 | 58.5 | 64.0 | 113.0 | 102.3 | 41.1 | 16.1 | 25.4 |
| Growth | +75.0% | +42.8% | +13.2% | +9.4% | +76.5% | −9.4% | −59.8% | −60.8% | +57.6% | |
| EPS, diluted | 1.10 | 1.81 | 2.03 | 2.25 | 2.53 | 4.35 | 3.96 | 1.61 | 0.54 | 0.93 |
| Growth | +64.5% | +12.2% | +10.8% | +12.4% | +71.9% | −9.0% | −59.3% | −66.5% | +72.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 31.0 | 47.3 | 73.8 | 72.5 | 97.3 | 137.0 | 80.8 | 60.0 | 58.5 | 67.1 |
| Buybacks | −0.7 | −0.4 | −0.4 | −64.5 | −35.8 | −1.2 | −76.7 | −81.6 | −3.3 | −2.2 |
| Dividends paid | n/a | n/a | n/a | n/a | −1.7 | −3.2 | −3.2 | −3.2 | −3.2 | −3.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 114.5 | 134.1 | 234.9 | 197.9 | 314.4 | 383.2 | 408.2 | 286.6 | 330.1 | 248.5 |
| Total debt | n/a | n/a | n/a | n/a | 191.9 | 27.1 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 122.5 | 356.0 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 289.3 | 391.7 | 636.6 | 636.6 | 726.8 | 858.9 | 889.0 | 864.4 | 890.9 | 941.8 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.26 | 0.03 | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 114.5 | 134.1 | 234.9 | 197.9 | 314.4 | 383.2 | 408.2 | 286.6 | 330.1 | 248.5 | |
| 45.5 | 62.9 | 83.4 | 96.6 | 103.4 | 105.7 | 103.3 | 113.5 | 160.7 | 91.1 | |
| 28.8 | 44.1 | 158.7 | 158.7 | 163.2 | 233.7 | 233.7 | 233.7 | 241.9 | 355.3 | |
| 2,641.1 | 3,499.0 | 4,559.8 | 5,060.3 | 5,935.8 | 5,956.3 | 5,333.8 | 5,347.3 | 5,949.0 | 6,380.6 | |
| Growth | +32.5% | +30.3% | +11.0% | +17.3% | +0.3% | −10.5% | +0.3% | +11.3% | +7.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 191.9 | 27.1 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | 191.9 | 27.1 | n/a | n/a | n/a | n/a |
| 2,351.7 | 3,107.3 | 3,923.2 | 4,423.7 | 5,209.0 | 5,097.4 | 4,444.8 | 4,482.9 | 5,058.1 | 5,438.8 | |
| Equity | ||||||||||
| 83.9 | 119.4 | 170.5 | 229.0 | 289.6 | 399.4 | 498.5 | 536.3 | 549.2 | 571.4 | |
| 289.3 | 391.7 | 636.6 | 636.6 | 726.8 | 858.9 | 889.0 | 864.4 | 890.9 | 941.8 | |
| Growth | +35.4% | +62.5% | −0.0% | +14.2% | +18.2% | +3.5% | −2.8% | +3.1% | +5.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 122.5 | 356.0 | n/a | n/a | n/a | n/a |
| 18.1 | 20.8 | 26.9 | 25.0 | 24.9 | 25.2 | 24.1 | 23.3 | 23.4 | 23.8 | |
| calc | 16.01 | 18.81 | 23.62 | 25.50 | 29.23 | 34.14 | 36.96 | 37.09 | 38.09 | 39.63 |
Lines marked calc are worked out here from filed figures; point at one for how.