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 | 8.5 | 8.4 | 7.1 | 10.6 | 12.8 | 13.2 | 12.6 | 11.3 | 8.8 | 11.1 |
| Growth | −0.7% | −16.3% | +50.6% | +20.3% | +2.9% | −4.2% | −10.8% | −22.2% | +26.5% | |
| EPS, diluted | n/a | n/a | n/a | 2.38 | 2.85 | 2.92 | 2.79 | 2.48 | 1.92 | 2.41 |
| Growth | +19.7% | +2.5% | −4.5% | −11.1% | −22.6% | +25.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.6 | 9.9 | 16.8 | 11.6 | −7.1 | 29.2 | 29.0 | 9.2 | 12.2 | 17.2 |
| Capital expenditure | −1.9 | −2.0 | −3.1 | −6.4 | −1.0 | −3.5 | −0.7 | −1.9 | −1.1 | −1.3 |
| Free cash flow | 5.7 | 7.9 | 13.7 | 5.2 | −8.1 | 25.7 | 28.4 | 7.2 | 11.1 | 16.0 |
| Growth | +38.1% | +73.7% | −61.8% | −254.4% | +10.5% | −74.5% | +52.9% | +44.2% | ||
| Buybacks | −0.0 | −0.1 | −0.1 | −0.0 | 0.0 | −0.0 | −0.1 | −0.1 | 0.0 | n/a |
| Dividends paid | −4.9 | −5.2 | −5.3 | −5.5 | −5.7 | −5.9 | −6.3 | −6.5 | −6.5 | −6.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | 37.3 | 51.1 | 122.8 | 65.9 | 37.9 | 77.7 | 15.8 | 12.3 |
| Shareholders’ equity | 56.3 | 58.7 | 64.5 | 71.8 | 80.9 | 84.3 | 55.2 | 65.8 | 66.5 | 80.9 |
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 | ||||||||||
| n/a | n/a | 37.3 | 51.1 | 122.8 | 65.9 | 37.9 | 77.7 | 15.8 | 12.3 | |
| 13.5 | 14.3 | 16.1 | 20.9 | 20.0 | 21.6 | 20.5 | 20.8 | 20.2 | 19.8 | |
| 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | n/a | n/a | n/a | n/a | n/a | |
| 691.4 | 745.8 | 805.3 | 872.9 | 1,093.6 | 1,205.4 | 1,336.5 | 1,468.9 | 1,528.4 | 1,617.2 | |
| Growth | +7.9% | +8.0% | +8.4% | +25.3% | +10.2% | +10.9% | +9.9% | +4.0% | +5.8% | |
| Liabilities | ||||||||||
| 635.1 | 687.2 | 740.8 | 801.1 | 1,012.7 | 1,121.0 | 1,281.3 | 1,403.1 | 1,461.9 | 1,536.3 | |
| Equity | ||||||||||
| 53.1 | 57.2 | 58.9 | 64.0 | 71.1 | 78.4 | 84.7 | 89.5 | 91.7 | 96.2 | |
| 56.3 | 58.7 | 64.5 | 71.8 | 80.9 | 84.3 | 55.2 | 65.8 | 66.5 | 80.9 | |
| Growth | +4.2% | +9.9% | +11.4% | +12.6% | +4.3% | −34.5% | +19.2% | +1.0% | +21.6% | |
| Per share and net cash | ||||||||||
| 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.6 | |
| calc | 12.61 | 13.14 | 14.44 | 16.06 | 18.05 | 18.77 | 12.25 | 14.56 | 14.65 | 17.53 |
Lines marked calc are worked out here from filed figures; point at one for how.