Closing prices at the end of each trading day, from 14 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 37.0 | 15.5 | −15.2 | 26.8 | 119.1 | 157.5 | 82.6 | −4.1 | 10.6 | −4.1 |
| Growth | −58.2% | −198.3% | +345.0% | +32.2% | −47.6% | −105.0% | −138.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 27.2 | 12.2 | −3.1 | 19.2 | 117.6 | 143.6 | 83.6 | 12.1 | 7.0 | −3.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 200.1 | 161.1 | 130.2 | 151.5 | 341.9 | 298.2 | 195.7 | 155.5 | 155.1 | 149.3 |
| Shareholders’ equity | 113.0 | 94.5 | 73.6 | 84.7 | 349.8 | 226.4 | 231.7 | 130.1 | 114.5 | 100.4 |
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 | ||||||||||
| 103.2 | 78.3 | 62.6 | 72.7 | 311.5 | 152.8 | 98.7 | 78.7 | 80.1 | 86.5 | |
| 96.9 | 82.8 | 67.6 | 78.8 | 30.3 | 145.4 | 97.0 | 76.8 | 75.0 | 62.8 | |
| 114.0 | 98.5 | 73.9 | 84.9 | 350.2 | 227.0 | 235.1 | 130.4 | 114.9 | 100.7 | |
| Growth | −13.6% | −25.0% | +14.9% | +312.6% | −35.2% | +3.6% | −44.6% | −11.9% | −12.3% | |
| Liabilities | ||||||||||
| 1.0 | 3.9 | 0.2 | 0.2 | 0.4 | 0.6 | 3.4 | 0.3 | 0.3 | 0.3 | |
| Equity | ||||||||||
| 113.0 | 94.5 | 73.6 | 84.7 | 349.8 | 226.4 | 231.7 | 130.1 | 114.5 | 100.4 | |
| Growth | −16.3% | −22.1% | +15.0% | +313.0% | −35.3% | +2.4% | −43.9% | −12.0% | −12.3% | |
| Per share and net cash | ||||||||||
| 7.1 | 5.1 | 5.1 | 7.1 | 24.6 | 10.0 | 9.1 | 4.3 | 3.1 | 6.1 | |
| calc | 15.92 | 18.54 | 14.44 | 11.93 | 14.22 | 22.76 | 25.61 | 30.25 | 36.94 | 16.60 |
† The number of shares outstanding jumps at 2020 and 2021 and 2023 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.