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 | 3.6 | 3.5 | 4.3 | 6.8 | 8.0 | 9.5 | 8.7 | 9.0 | 7.4 | 7.8 |
| Growth | −0.9% | +20.8% | +59.0% | +16.8% | +18.8% | −8.4% | +3.4% | −17.3% | +4.7% | |
| EPS, diluted | 0.71 | 0.71 | 0.82 | 1.19 | 1.39 | 1.62 | 1.50 | 1.57 | 1.27 | 1.34 |
| Growth | +0.0% | +15.5% | +45.1% | +16.8% | +16.5% | −7.4% | +4.7% | −19.1% | +5.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.2 | 4.6 | 5.8 | 8.6 | 9.4 | 8.2 | 8.5 | 9.5 | 8.4 | 10.5 |
| Capital expenditure | −2.3 | −0.8 | −0.8 | −1.3 | −2.5 | −0.8 | −0.5 | −1.1 | −9.7 | −11.8 |
| Free cash flow | 1.9 | 3.8 | 5.0 | 7.3 | 6.9 | 7.4 | 8.0 | 8.4 | −1.2 | −1.3 |
| Growth | +97.1% | +31.3% | +46.5% | −5.9% | +8.2% | +7.5% | +5.2% | −114.9% | ||
| Buybacks | n/a | n/a | n/a | −0.4 | −0.5 | −0.1 | −0.8 | −0.7 | −0.7 | −0.3 |
| Dividends paid | −2.5 | −2.8 | −3.2 | −3.2 | −3.4 | −4.1 | −4.6 | −4.8 | −5.1 | −5.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 11.5 | 14.3 | 25.3 | 15.0 | 51.6 | 83.0 | 30.1 | 40.8 | 19.6 | 46.5 |
| Shareholders’ equity | 42.6 | 43.9 | 50.6 | 59.9 | 68.3 | 71.7 | 59.7 | 63.6 | 63.5 | 70.5 |
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 | ||||||||||
| 11.5 | 14.3 | 25.3 | 15.0 | 51.6 | 83.0 | 30.1 | 40.8 | 19.6 | 46.5 | |
| 11.9 | 11.7 | 12.1 | 12.4 | 13.7 | 12.8 | 12.1 | 15.0 | 23.6 | 34.1 | |
| n/a | 0.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |
| 438.0 | 459.3 | 593.2 | 685.7 | 693.4 | 724.5 | 757.4 | 819.4 | 816.7 | 857.4 | |
| Growth | +4.9% | +29.1% | +15.6% | +1.1% | +4.5% | +4.5% | +8.2% | −0.3% | +5.0% | |
| Liabilities | ||||||||||
| 395.4 | 415.4 | 542.6 | 625.8 | 625.1 | 652.8 | 697.7 | 755.9 | 753.2 | 786.9 | |
| Equity | ||||||||||
| 22.5 | 23.3 | 24.3 | 27.9 | 32.5 | 37.8 | 41.9 | 44.0 | 46.3 | 48.6 | |
| 42.6 | 43.9 | 50.6 | 59.9 | 68.3 | 71.7 | 59.7 | 63.6 | 63.5 | 70.5 | |
| Growth | +2.9% | +15.4% | +18.3% | +14.0% | +4.9% | −16.7% | +6.5% | −0.2% | +11.1% | |
| Per share and net cash | ||||||||||
| 5.2 | 5.2 | 0.0 | 5.5 | 5.8 | 5.8 | 5.7 | 5.7 | 5.8 | 5.8 | |
| calc | 8.19 | 8.37 | 25,095.64 | 10.86 | 11.80 | 12.38 | 10.41 | 11.15 | 10.95 | 12.25 |
Lines marked calc are worked out here from filed figures; point at one for how.