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 |
|---|---|---|---|---|---|---|
| Spending | ||||||
| 19.5% | 23.0% | 22.2% | 26.4% | 25.5% | n/a | |
| Returns | ||||||
| 17.9% | 25.6% | −0.4% | 5.8% | 9.6% | −30.1% | |
| 0.8% | 2.7% | −0.0% | 0.5% | 0.8% | −1.9% | |
| Balance and payout | ||||||
| 95.4% | 89.5% | 90.2% | 91.0% | 91.7% | 93.7% | |
| 7.2% | 4.3% | n/a | 23.0% | 13.0% | n/a | |
| n/a | 0.2% | 0.3% | 0.3% | 0.3% | 0.3% | |