Closing prices at the end of each trading day, from 27 May 2025. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | 0.7 | 21.1 | −187.8 | 33.7 | 28.8 | 44.0 |
| Growth | +2,768.6% | −989.7% | −14.7% | +53.1% | ||
| EPS, diluted | 0.05 | 1.01 | −7.65 | 1.35 | 1.17 | 1.80 |
| Growth | +1,920.0% | −857.4% | −13.3% | +53.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 34.4 | −1,567.9 | −331.1 | 306.4 | −221.5 | −407.0 |
| Buybacks | 0.0 | −4.7 | −6.9 | 0.0 | −20.0 | 0.0 |
| Dividends paid | 0.0 | −12.2 | −41.7 | −31.9 | −31.0 | −30.9 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 43.6 | 40.8 | 29.3 | 41.6 | 40.8 | 41.6 |
| Total debt | n/a | n/a | n/a | n/a | 1,821.4 | 2,277.1 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −1,780.6 | −2,235.5 |
| Shareholders’ equity | 248.3 | 491.4 | 236.5 | 256.1 | 239.0 | 267.5 |
| Debt to equity | n/a | n/a | n/a | n/a | 7.62 | 8.51 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 43.6 | 40.8 | 29.3 | 41.6 | 40.8 | 41.6 | |
| 509.7 | 2,577.9 | 2,946.2 | 2,308.0 | 2,269.8 | 2,749.8 | |
| Growth | +405.8% | +14.3% | −21.7% | −1.7% | +21.1% | |
| Liabilities | ||||||
| n/a | n/a | n/a | n/a | 1,821.4 | 2,277.1 | |
| calc | n/a | n/a | n/a | n/a | 1,821.4 | 2,277.1 |
| 261.3 | 2,086.5 | 2,709.7 | 2,051.9 | 2,030.8 | 2,482.3 | |
| Equity | ||||||
| 2.6 | 11.5 | −218.0 | −216.2 | −218.8 | −206.0 | |
| 248.3 | 491.4 | 236.5 | 256.1 | 239.0 | 267.5 | |
| Growth | +97.9% | −51.9% | +8.3% | −6.7% | +11.9% | |
| Per share and net cash | ||||||
| calc | n/a | n/a | n/a | n/a | −1,780.6 | −2,235.5 |
| 15.7 | 25.2 | 24.9 | 25.0 | 23.5 | 24.9 | |
| calc | 15.79 | 19.48 | 9.49 | 10.26 | 10.17 | 10.74 |
Lines marked calc are worked out here from filed figures; point at one for how.