Closing prices at the end of each trading day, from 20 Nov 2019. 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 | 12.7 | 24.6 | −0.3 | 5.7 | 10.2 | −24.6 |
| Growth | +93.8% | −101.4% | +78.7% | −341.1% | ||
| EPS, diluted | 3.01 | 5.91 | −0.22 | 1.12 | 2.09 | −6.32 |
| Growth | +96.3% | −103.7% | +86.6% | −402.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −107.8 | 495.4 | 440.3 | 454.8 | 393.4 | 288.8 |
| Capital expenditure | −3.0 | −13.1 | −8.1 | −7.6 | −1.7 | −0.3 |
| Free cash flow | −110.9 | 482.3 | 432.2 | 447.2 | 391.7 | 288.5 |
| Growth | −10.4% | +3.5% | −12.4% | −26.3% | ||
| Buybacks | n/a | 0.0 | −0.0 | −0.0 | 0.0 | −0.3 |
| Dividends paid | −0.9 | −1.1 | −1.3 | −1.3 | −1.3 | −0.7 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 55.4 | 109.7 | 66.0 | 58.4 | 77.8 | 207.0 |
| Shareholders’ equity | 71.1 | 96.3 | 91.9 | 98.8 | 106.6 | 81.6 |
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 | ||||||
| 55.4 | 109.7 | 66.0 | 58.4 | 77.8 | 207.0 | |
| 18.1 | 29.7 | 35.4 | 38.9 | 33.2 | 31.2 | |
| 1,544.7 | 917.1 | 938.9 | 1,117.8 | 1,282.9 | 1,294.3 | |
| Growth | −40.6% | +2.4% | +19.1% | +14.8% | +0.9% | |
| Liabilities | ||||||
| 1,473.6 | 820.8 | 847.0 | 1,017.1 | 1,176.4 | 1,212.7 | |
| Equity | ||||||
| 13.4 | 35.9 | 33.5 | 34.4 | 39.8 | 13.8 | |
| 71.1 | 96.3 | 91.9 | 98.8 | 106.6 | 81.6 | |
| Growth | +35.5% | −4.6% | +7.5% | +7.9% | −23.4% | |
| Per share and net cash | ||||||
| 3.5 | 4.0 | 4.0 | 4.1 | 4.1 | 4.1 | |
| calc | 20.39 | 24.19 | 22.73 | 24.03 | 25.78 | 19.86 |
Lines marked calc are worked out here from filed figures; point at one for how.