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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 48.1 | 47.9 | 51.1 | 53.3 | 54.6 | 59.6 | 70.5 | 74.5 | 77.0 |
| Growth | −0.4% | +6.5% | +4.4% | +2.4% | +9.2% | +18.4% | +5.6% | +3.4% | ||
| Operating income | 22.9 | 23.7 | 22.5 | 23.8 | 24.4 | 23.4 | 24.5 | 29.5 | 28.0 | 27.7 |
| Net income | 11.8 | 13.0 | 13.4 | 14.4 | 16.6 | 17.0 | 19.6 | 23.8 | 20.3 | 20.1 |
| Growth | +9.5% | +3.1% | +7.7% | +15.2% | +2.3% | +15.3% | +21.3% | −14.4% | −1.3% | |
| EPS, diluted | 0.92 | 1.01 | 1.04 | 1.11 | 1.27 | 1.30 | 1.40 | 1.66 | 1.42 | 1.39 |
| Growth | +9.8% | +3.0% | +6.7% | +14.4% | +2.4% | +7.7% | +18.6% | −14.5% | −2.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 49.2% | 47.0% | 46.6% | 45.8% | 42.9% | 41.1% | 41.9% | 37.6% | 36.0% |
| Net margin | n/a | 27.0% | 27.9% | 28.2% | 31.1% | 31.1% | 32.9% | 33.7% | 27.3% | 26.0% |
| Free cash flow margin | n/a | −9.3% | 3.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 19.4 | 20.1 | 18.4 | 18.9 | 20.2 | 23.0 | 22.0 | 31.9 | 30.6 | 29.9 |
| Capital expenditure | −13.2 | −24.6 | −16.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 6.2 | −4.5 | 1.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −172.4% | |||||||||
| Buybacks | −1.3 | −1.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −8.0 | −8.2 | −8.6 | −9.0 | −9.4 | −9.8 | −10.7 | −11.6 | −12.1 | −12.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total debt | 84.7 | 90.1 | 93.4 | 101.0 | 123.6 | 146.4 | 139.5 | 180.0 | 205.6 | 222.2 |
| Net cash (debt) | −80.4 | −90.1 | −93.4 | −101.0 | −123.6 | −146.4 | −139.5 | −180.0 | −205.6 | −222.2 |
| Shareholders’ equity | 114.1 | 119.4 | 126.2 | 134.2 | 143.3 | 152.6 | 207.2 | 221.2 | 231.2 | 240.3 |
| Debt to equity | 0.74 | 0.75 | 0.74 | 0.75 | 0.86 | 0.96 | 0.67 | 0.81 | 0.89 | 0.92 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | 48.1 | 47.9 | 51.1 | 53.3 | 54.6 | 59.6 | 70.5 | 74.5 | 77.0 | |
| Growth | −0.4% | +6.5% | +4.4% | +2.4% | +9.2% | +18.4% | +5.6% | +3.4% | ||
| 9.1 | 8.1 | 8.1 | 8.5 | 9.3 | 9.8 | 9.9 | 10.9 | 12.6 | 12.9 | |
| 22.9 | 23.7 | 22.5 | 23.8 | 24.4 | 23.4 | 24.5 | 29.5 | 28.0 | 27.7 | |
| Growth | +3.5% | −5.0% | +5.6% | +2.7% | −4.2% | +4.6% | +20.6% | −5.0% | −1.2% | |
| 17.3 | 17.5 | 15.9 | 16.6 | 18.6 | 18.1 | 19.6 | 25.0 | 21.7 | 19.2 | |
| 5.4 | 4.5 | 2.5 | 2.2 | 2.0 | 1.1 | 0.0 | 1.3 | 1.4 | −0.8 | |
| 11.8 | 13.0 | 13.4 | 14.4 | 16.6 | 17.0 | 19.6 | 23.8 | 20.3 | 20.1 | |
| Growth | +9.5% | +3.1% | +7.7% | +15.2% | +2.3% | +15.3% | +21.3% | −14.4% | −1.3% | |
| Per share | ||||||||||
| 0.92 | 1.01 | 1.04 | 1.11 | 1.27 | 1.30 | 1.40 | 1.66 | 1.42 | 1.39 | |
| 0.92 | 1.01 | 1.04 | 1.11 | 1.27 | 1.30 | 1.40 | 1.66 | 1.42 | 1.39 | |
| Growth | +9.8% | +3.0% | +6.7% | +14.4% | +2.4% | +7.7% | +18.6% | −14.5% | −2.1% | |
| 12.8 | 12.8 | 12.9 | 13.0 | 13.0 | 13.1 | 14.0 | 14.3 | 14.3 | 14.4 | |
| 12.8 | 12.8 | 12.9 | 13.0 | 13.0 | 13.1 | 14.0 | 14.3 | 14.3 | 14.4 | |
| Growth | +0.0% | +0.4% | +0.5% | +0.5% | +0.3% | +6.7% | +2.4% | +0.4% | +0.4% | |