Closing prices at the end of each trading day, from 30 Jun 2017. 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 | 66.7 | 21.7 | 41.2 | 57.0 | 37.5 | 92.8 | 88.0 | 107.9 | 120.8 | 130.1 |
| Growth | −67.5% | +89.9% | +38.4% | −34.3% | +147.6% | −5.2% | +22.7% | +11.9% | +7.7% | |
| EPS, diluted | 3.27 | 0.38 | 1.18 | 1.48 | 0.96 | 2.40 | 2.34 | 2.67 | 2.75 | 2.89 |
| Growth | −88.4% | +210.5% | +25.4% | −35.1% | +150.0% | −2.5% | +14.1% | +3.0% | +5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.2 | 26.9 | 79.9 | 29.3 | 109.0 | 74.4 | 220.3 | 166.1 | 175.2 | 140.3 |
| Capital expenditure | −5.9 | −2.5 | −2.6 | −4.3 | −3.9 | −2.2 | −3.6 | −3.9 | −4.0 | −4.0 |
| Free cash flow | −1.7 | 24.3 | 77.4 | 25.0 | 105.1 | 72.2 | 216.7 | 162.2 | 171.2 | 136.3 |
| Growth | +218.1% | −67.6% | +319.6% | −31.3% | +200.2% | −25.1% | +5.5% | −20.4% | ||
| Buybacks | n/a | n/a | n/a | 0.0 | −1.7 | −28.9 | −17.3 | 0.0 | 0.0 | −23.7 |
| Dividends paid | n/a | n/a | n/a | 0.0 | −5.7 | −11.3 | −13.4 | −14.6 | −15.8 | −18.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 46.5 | 58.3 | 121.9 | 80.7 | 83.4 | 157.9 | 179.4 | 226.1 | 563.1 | 149.1 |
| Shareholders’ equity | 382.7 | 458.6 | 650.7 | 750.1 | 805.5 | 836.4 | 765.8 | 990.2 | 1,091.5 | 1,267.9 |
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 | ||||||||||
| 46.5 | 58.3 | 121.9 | 80.7 | 83.4 | 157.9 | 179.4 | 226.1 | 563.1 | 149.1 | |
| 102.1 | 95.2 | 97.7 | 96.1 | 86.7 | 62.5 | 56.8 | 66.6 | 60.5 | 58.0 | |
| 52.0 | 54.6 | 128.2 | 148.4 | 148.4 | 148.4 | 148.4 | 181.7 | 181.7 | 181.9 | |
| 3,295.8 | 3,366.1 | 4,942.6 | 5,521.8 | 6,390.7 | 6,696.2 | 7,362.9 | 8,882.0 | 9,496.5 | 9,652.7 | |
| Growth | +2.1% | +46.8% | +11.7% | +15.7% | +4.8% | +10.0% | +20.6% | +6.9% | +1.6% | |
| Liabilities | ||||||||||
| 2,913.2 | 2,907.6 | 4,291.9 | 4,771.7 | 5,585.2 | 5,859.8 | 6,597.1 | 7,891.8 | 8,405.0 | 8,384.8 | |
| Equity | ||||||||||
| 50.9 | 61.3 | 102.5 | 159.0 | 191.1 | 271.7 | 335.8 | 429.0 | 533.9 | 645.7 | |
| 382.7 | 458.6 | 650.7 | 750.1 | 805.5 | 836.4 | 765.8 | 990.2 | 1,091.5 | 1,267.9 | |
| Growth | +19.8% | +41.9% | +15.3% | +7.4% | +3.8% | −8.4% | +29.3% | +10.2% | +16.2% | |
| Per share and net cash | ||||||||||
| 24.6 | 29.3 | 36.3 | 38.3 | 38.6 | 37.7 | 37.5 | 43.8 | 44.5 | 45.5 | |
| calc | 15.54 | 15.64 | 17.90 | 19.61 | 20.86 | 22.18 | 20.43 | 22.62 | 24.55 | 27.84 |
Lines marked calc are worked out here from filed figures; point at one for how.