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 | 13.2 | 12.9 | 21.9 | 23.7 | 23.6 | 36.1 | 38.5 | 39.7 | 41.5 | 58.0 |
| Growth | −2.4% | +70.0% | +7.9% | −0.0% | +52.8% | +6.5% | +3.3% | +4.4% | +39.8% | |
| EPS, diluted | 1.38 | 1.20 | 2.01 | 2.14 | 2.19 | 3.43 | 3.59 | 3.84 | 4.06 | 5.67 |
| Growth | −13.0% | +67.5% | +6.5% | +2.3% | +56.6% | +4.7% | +7.0% | +5.7% | +39.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.8 | 14.4 | 38.6 | 33.2 | 22.3 | 32.5 | 42.7 | 46.9 | 48.0 | 44.9 |
| Capital expenditure | −9.6 | −1.5 | −1.5 | −0.7 | −0.6 | −1.2 | −1.5 | −1.0 | −0.7 | −0.6 |
| Free cash flow | −0.8 | 12.9 | 37.1 | 32.5 | 21.8 | 31.3 | 41.2 | 46.0 | 47.3 | 44.3 |
| Growth | +186.6% | −12.4% | −33.0% | +43.7% | +31.7% | +11.6% | +2.9% | −6.2% | ||
| Buybacks | n/a | n/a | n/a | n/a | −7.4 | −4.2 | −0.0 | −15.7 | −6.2 | −5.0 |
| Dividends paid | −1.5 | −2.4 | −2.8 | −3.3 | −3.3 | −3.6 | −4.4 | −4.7 | −5.0 | −5.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 105.9 | 150.3 | 145.5 | 158.0 | 219.3 | 244.8 | 114.8 | 194.8 | 180.4 | 216.5 |
| Total debt | 131.3 | 285.3 | 220.3 | 293.3 | 210.3 | 50.3 | 393.3 | 366.7 | 230.8 | n/a |
| Net cash (debt) | −25.4 | −135.1 | −74.8 | −135.3 | 9.0 | 194.5 | −278.5 | −172.0 | −50.4 | n/a |
| Shareholders’ equity | 106.3 | 118.1 | 138.5 | 160.7 | 173.9 | 205.7 | 239.2 | 261.4 | 295.6 | 345.6 |
| Debt to equity | 1.24 | 2.42 | 1.59 | 1.83 | 1.21 | 0.24 | 1.64 | 1.40 | 0.78 | 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 | ||||||||||
| 105.9 | 150.3 | 145.5 | 158.0 | 219.3 | 244.8 | 114.8 | 194.8 | 180.4 | 216.5 | |
| 23.4 | 23.5 | 23.4 | 21.3 | 20.2 | 19.9 | 20.0 | 19.6 | 18.8 | 18.0 | |
| 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | |
| 1,189.9 | 1,455.5 | 1,579.2 | 1,718.9 | 1,958.9 | 2,033.7 | 2,444.9 | 2,578.5 | 2,654.0 | 2,966.7 | |
| Growth | +22.3% | +8.5% | +8.9% | +14.0% | +3.8% | +20.2% | +5.5% | +2.9% | +11.8% | |
| Liabilities | ||||||||||
| 131.3 | 285.3 | 220.3 | 293.3 | 210.3 | 50.3 | 393.3 | 366.7 | 230.8 | n/a | |
| calc | 131.3 | 285.3 | 220.3 | 293.3 | 210.3 | 50.3 | 393.3 | 366.7 | 230.8 | n/a |
| 1,083.6 | 1,337.4 | 1,440.7 | 1,558.2 | 1,785.0 | 1,828.0 | 2,205.7 | 2,317.1 | 2,358.4 | 2,621.0 | |
| Equity | ||||||||||
| 20.7 | 31.1 | 50.2 | 70.4 | 90.7 | 123.0 | 157.0 | 191.1 | 227.3 | 243.9 | |
| 106.3 | 118.1 | 138.5 | 160.7 | 173.9 | 205.7 | 239.2 | 261.4 | 295.6 | 345.6 | |
| Growth | +11.1% | +17.3% | +16.0% | +8.2% | +18.3% | +16.3% | +9.3% | +13.1% | +16.9% | |
| Per share and net cash | ||||||||||
| calc | −25.4 | −135.1 | −74.8 | −135.3 | 9.0 | 194.5 | −278.5 | −172.0 | −50.4 | n/a |
| 10.5 | 10.6 | 10.8 | 10.9 | 10.5 | 10.4 | 10.6 | 10.1 | 10.0 | 10.0 | |
| calc | 10.15 | 11.13 | 12.85 | 14.77 | 16.63 | 19.80 | 22.60 | 25.98 | 29.48 | 34.63 |
Lines marked calc are worked out here from filed figures; point at one for how.