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 | 45.1 | 46.3 | 55.3 | 77.3 | 82.7 | 102.1 | 106.8 | 92.9 | 69.7 | 54.8 |
| Growth | +2.8% | +19.3% | +39.8% | +7.0% | +23.4% | +4.7% | −13.0% | −25.0% | −21.3% | |
| Net income | 44.9 | 30.4 | 38.6 | 37.0 | 21.8 | 60.5 | 29.8 | −38.9 | −35.0 | −0.9 |
| Growth | −32.2% | +26.9% | −4.2% | −41.0% | +176.8% | −50.7% | −230.5% | |||
| EPS, diluted | 1.41 | 1.07 | 1.35 | 1.28 | 0.66 | 1.42 | 0.57 | −0.72 | −0.64 | −0.02 |
| Growth | −24.1% | +26.2% | −5.2% | −48.4% | +115.2% | −59.9% | −226.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 99.5% | 65.6% | 69.8% | 47.9% | 26.4% | 59.2% | 27.9% | −41.8% | −50.2% | −1.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.5 | 31.3 | 39.2 | 32.5 | 31.8 | 48.4 | 57.2 | 46.8 | 35.5 | 21.4 |
| Buybacks | −1.4 | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | −4.6 | 0.0 | 0.0 |
| Dividends paid | −29.4 | −30.5 | −32.1 | −37.5 | −42.8 | −58.4 | −71.8 | −76.0 | −59.6 | −39.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 47.3 | 28.3 | 11.1 | 5.3 | 74.8 | 50.6 | 141.3 | 110.5 | 63.8 | 29.3 |
| Total debt | 935.7 | 1,068.0 | 888.0 | 894.7 | 928.7 | 1,041.2 | 960.2 | 894.8 | 718.5 | 948.2 |
| Net cash (debt) | −888.4 | −1,039.6 | −876.9 | −889.5 | −853.9 | −990.5 | −819.0 | −784.4 | −654.7 | −918.9 |
| Shareholders’ equity | 419.0 | 419.2 | 425.6 | 426.3 | 473.0 | 678.6 | 747.5 | 625.8 | 540.1 | 509.6 |
| Debt to equity | 2.23 | 2.55 | 2.09 | 2.10 | 1.96 | 1.53 | 1.28 | 1.43 | 1.33 | 1.86 |
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 | ||||||||||
| 47.3 | 28.3 | 11.1 | 5.3 | 74.8 | 50.6 | 141.3 | 110.5 | 63.8 | 29.3 | |
| 1,373.7 | 1,770.2 | 1,603.3 | 1,784.1 | 1,929.5 | 2,631.8 | 2,523.0 | 2,279.8 | 1,751.2 | 1,618.1 | |
| Growth | +28.9% | −9.4% | +11.3% | +8.1% | +36.4% | −4.1% | −9.6% | −23.2% | −7.6% | |
| Liabilities | ||||||||||
| 935.7 | 1,068.0 | 888.0 | 894.7 | 928.7 | 1,041.2 | 960.2 | 894.8 | 718.5 | 948.2 | |
| calc | 935.7 | 1,068.0 | 888.0 | 894.7 | 928.7 | 1,041.2 | 960.2 | 894.8 | 718.5 | 948.2 |
| 944.0 | 1,351.0 | 1,177.7 | 1,357.8 | 1,456.5 | 1,953.2 | 1,775.5 | 1,653.9 | 1,211.1 | 1,108.6 | |
| Equity | ||||||||||
| −1.3 | −1.8 | 3.6 | 2.4 | −25.1 | −28.6 | −73.3 | −187.0 | −277.4 | −311.8 | |
| 419.0 | 419.2 | 425.6 | 426.3 | 473.0 | 678.6 | 747.5 | 625.8 | 540.1 | 509.6 | |
| Growth | +0.0% | +1.5% | +0.2% | +10.9% | +43.5% | +10.2% | −16.3% | −13.7% | −5.7% | |
| Per share and net cash | ||||||||||
| calc | −888.4 | −1,039.6 | −876.9 | −889.5 | −853.9 | −990.5 | −819.0 | −784.4 | −654.7 | −918.9 |
| 28.6 | 28.6 | 28.8 | 28.9 | 33.4 | 47.1 | 54.4 | 54.1 | 54.5 | 55.0 | |
| calc | 14.65 | 14.66 | 14.80 | 14.77 | 14.14 | 14.39 | 13.73 | 11.56 | 9.90 | 9.26 |
Lines marked calc are worked out here from filed figures; point at one for how.