Closing prices at the end of each trading day, from 12 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 | 24.8 | 48.0 | 34.3 | −50.7 | −53.2 | 12.5 | 22.2 | −35.5 | 12.2 | 6.9 |
| Growth | +93.4% | −28.6% | −247.9% | +77.1% | −259.8% | −43.1% | ||||
| EPS, diluted | 3.30 | 3.98 | 1.95 | −3.53 | −3.67 | 0.14 | 0.60 | −1.70 | 0.07 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 34.5 | 43.8 | 62.0 | 71.9 | 62.4 | 48.0 | 59.9 | 40.7 | −4.7 | 19.1 |
| Buybacks | n/a | 0.0 | 0.0 | −3.5 | −1.7 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −4.8 | −7.3 | −11.8 | −8.8 | −6.7 | −7.1 | −8.5 | −6.7 | −7.0 | −5.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 15.8 | 27.3 | 31.8 | 24.7 | 83.9 | 63.9 | 57.3 | 52.9 | 46.3 | 54.9 |
| Total debt | 22.9 | 39.5 | 158.5 | 167.5 | 111.5 | 146.0 | 184.5 | 170.5 | 152.1 | 146.3 |
| Net cash (debt) | −7.1 | −12.2 | −126.7 | −142.8 | −27.6 | −82.1 | −127.2 | −117.6 | −105.8 | −91.3 |
| Shareholders’ equity | 154.2 | 320.0 | 360.7 | 396.6 | 310.2 | 275.9 | 262.0 | 255.5 | 230.3 | 236.0 |
| Debt to equity | 0.15 | 0.12 | 0.44 | 0.42 | 0.36 | 0.53 | 0.70 | 0.67 | 0.66 | 0.62 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 2.6 | 5.8 | 10.6 | 17.4 | 22.6 | 13.6 | 11.8 | 11.2 | 12.4 | 9.3 | |
| 31.9 | 56.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +77.8% | |||||||||
| 3.3 | 3.8 | 3.9 | 5.5 | 7.7 | 7.0 | 5.8 | 6.4 | 10.7 | 7.7 | |
| 25.7 | 48.6 | 38.8 | −60.6 | −72.0 | 13.3 | 27.3 | −34.9 | 16.3 | 9.1 | |
| 0.5 | 0.6 | 4.5 | −9.9 | −18.8 | 0.8 | 5.1 | 0.5 | 4.1 | 2.2 | |
| 24.8 | 48.0 | 34.3 | −50.7 | −53.2 | 12.5 | 22.2 | −35.5 | 12.2 | 6.9 | |
| Growth | +93.4% | −28.6% | −247.9% | +77.1% | −259.8% | −43.1% | ||||
| Per share | ||||||||||
| 3.31 | 3.98 | 1.95 | −3.53 | −3.67 | 0.14 | 0.60 | −1.70 | 0.07 | −0.09 | |
| 3.30 | 3.98 | 1.95 | −3.53 | −3.67 | 0.14 | 0.60 | −1.70 | 0.07 | −0.09 | |
| Growth | +20.6% | −51.0% | −281.0% | +328.6% | −383.3% | −228.6% | ||||
| 7.5 | 11.4 | 14.6 | 16.8 | 16.9 | 17.3 | 19.8 | 26.3 | 30.4 | 34.4 | |
| 7.5 | 11.5 | 14.7 | 16.8 | 16.9 | 17.3 | 19.8 | 26.3 | 30.4 | 34.4 | |
| Growth | +52.2% | +28.0% | +14.5% | +0.8% | +2.5% | +14.1% | +32.8% | +15.8% | +13.1% | |
† The diluted share count jumps at 2017, 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.