Closing prices at the end of each trading day, from 9 Oct 2024. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | −11.0 | 118.8 | 50.1 | 95.3 | 33.9 | −20.6 |
| Growth | −57.8% | +90.1% | −64.4% | −160.9% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 198.7 | −49.2 | 35.3 | −97.2 | 88.2 | 76.8 |
| Buybacks | −23.3 | −10.5 | −15.4 | −11.5 | −11.3 | −17.2 |
| Dividends paid | −40.0 | −56.0 | −66.6 | −92.0 | −89.5 | −78.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 19.9 | 3.8 | 82.7 | 8.4 | 7.7 | 8.2 |
| Total debt | n/a | 822.4 | 951.3 | 1,081.7 | 1,099.2 | 1,125.6 |
| Net cash (debt) | n/a | −818.6 | −868.6 | −1,073.3 | −1,091.5 | −1,117.4 |
| Shareholders’ equity | 878.3 | 930.5 | 883.6 | 879.6 | 820.8 | 707.6 |
| Debt to equity | n/a | 0.88 | 1.08 | 1.23 | 1.34 | 1.59 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 6.1 | 9.8 | 7.3 | 7.4 | 7.2 | 6.3 | |
| −11.0 | 118.8 | 50.1 | 95.3 | 33.9 | −20.6 | |
| Growth | −57.8% | +90.1% | −64.4% | −160.9% | ||
| Per share | ||||||
| 56,818 | 56,809 | 56,557 | 54.7 | 53.6 | 52.3 | |
| 56,818 | 56,809 | 56,557 | 54.7 | 53.6 | 52.3 | |
| Growth | −0.0% | −0.4% | −99.9% | −2.0% | −2.3% | |
† The diluted share count jumps at 2023, 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.