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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 34.5 | 43.8 | 62.0 | 71.9 | 62.4 | 48.0 | 59.9 | 40.7 | −4.7 | 19.1 | |
| Growth | +27.1% | +41.4% | +16.0% | −13.2% | −23.0% | +24.8% | −32.1% | −111.5% | ||
| Investment | ||||||||||
| −146.1 | −1,222.9 | −163.8 | −756.4 | 1,260.4 | 166.5 | −128.2 | −104.1 | −141.3 | −66.7 | |
| Financing | ||||||||||
| 129.4 | 1,197.3 | 85.4 | 736.2 | −1,284.3 | −268.0 | 57.1 | 67.2 | 147.5 | 39.3 | |
| −4.8 | −7.3 | −11.8 | −8.8 | −6.7 | −7.1 | −8.5 | −6.7 | −7.0 | −5.9 | |
| n/a | 0.0 | 0.0 | −3.5 | −1.7 | 0.0 | 0.0 | n/a | n/a | n/a | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.