Closing prices at the end of each trading day, from 13 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net income | −257.0 | 419.5 | 1,008.0 | −310.7 | 4.7 | 308.5 | 1,017.0 | 4,358.8 |
| Growth | +140.3% | −130.8% | +6,427.1% | +229.6% | +328.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −20.5 | −20.0 | −19.9 | −21.2 | −17.8 | −20.1 | −22.2 | −29.9 |
| Buybacks | −0.9 | −2.2 | −0.5 | −3.2 | −4.8 | −1.4 | −5.8 | −6.5 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 1.3 | 1.4 | 0.7 | 3.4 | 6.9 | 4.4 | 18.8 |
| Shareholders’ equity | 2,806.7 | 2,959.8 | 4,423.3 | 4,094.4 | 3,998.3 | 4,230.1 | 5,012.5 | 9,065.0 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 0.2 | 1.3 | 1.4 | 0.7 | 3.4 | 6.9 | 4.4 | 18.8 | |
| 2,808.2 | 2,960.9 | 4,423.4 | 4,094.4 | 3,999.5 | 4,231.9 | 5,014.9 | 9,067.5 | |
| Growth | +5.4% | +49.4% | −7.4% | −2.3% | +5.8% | +18.5% | +80.8% | |
| Liabilities | ||||||||
| 1.5 | 1.2 | 0.1 | 0.1 | 1.2 | 1.8 | 2.4 | 2.5 | |
| Equity | ||||||||
| −214.0 | 226.6 | 1,234.6 | 914.2 | 896.0 | 1,182.2 | 2,112.5 | 6,288.5 | |
| 2,806.7 | 2,959.8 | 4,423.3 | 4,094.4 | 3,998.3 | 4,230.1 | 5,012.5 | 9,065.0 | |
| Growth | +5.5% | +49.4% | −7.4% | −2.3% | +5.8% | +18.5% | +80.8% | |
| Per share and net cash | ||||||||
| 214.3 | 194.8 | 221.7 | 220.7 | 214.9 | 211.1 | 200.5 | 190.9 | |
| calc | 13.09 | 15.19 | 19.95 | 18.55 | 18.60 | 20.04 | 25.00 | 47.48 |
Lines marked calc are worked out here from filed figures; point at one for how.