Closing prices at the end of each trading day, from 3 Aug 2018. 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 | 8.2 | 77.7 | 4.7 | 128.0 | 110.3 | 101.9 |
| Growth | +850.0% | −94.0% | +2,634.4% | −13.8% | −7.6% | |
| EPS, diluted | 0.64 | 0.90 | 1.12 | 1.20 | 1.24 | 1.12 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −218.1 | −396.6 | 86.3 | 76.9 | 122.2 | 160.5 |
| Buybacks | −7.1 | 0.0 | −32.1 | −14.8 | −6.4 | −6.3 |
| Dividends paid | −31.3 | −53.6 | −93.7 | −109.0 | −110.1 | −125.2 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 92.5 | 84.3 | 139.4 | 70.5 | 91.3 | 66.8 |
| Total debt | n/a | 717.6 | 719.0 | 720.6 | 1,011.8 | 1,203.3 |
| Net cash (debt) | n/a | −633.3 | −579.6 | −650.1 | −920.5 | −1,136.5 |
| Shareholders’ equity | 717.8 | 741.9 | 1,192.3 | 1,196.6 | 1,190.4 | 1,160.7 |
| Debt to equity | n/a | 0.97 | 0.60 | 0.60 | 0.85 | 1.04 |
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 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 5.8 | 9.1 | 9.9 | 10.0 | 9.8 | 7.8 | |
| 8.2 | 77.7 | 4.7 | 128.0 | 110.3 | 101.9 | |
| Growth | +850.0% | −94.0% | +2,634.4% | −13.8% | −7.6% | |
| Per share | ||||||
| 0.64 | 0.90 | 1.12 | 1.20 | 1.24 | 1.12 | |
| 0.64 | 0.90 | 1.12 | 1.20 | 1.24 | 1.12 | |
| Growth | +40.6% | +24.4% | +7.1% | +3.3% | −9.7% | |
| 48.6 | 65.3 | 102.9 | 107.0 | 105.8 | 105.2 | |
| 48.6 | 65.3 | 102.9 | 107.0 | 105.8 | 105.2 | |
| Growth | +34.5% | +57.6% | +4.0% | −1.2% | −0.6% | |
† The diluted share count jumps at 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.