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.
Revenue and profit
What the business sells, and what is left of it. Point at a year for the detail.
Net income
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%
Cash flow
The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flow
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
Balance sheet
What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
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.
Financial statements FY2025 · 10-K
Cash flow
In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year
FY202031 Dec 2020
FY202131 Dec 2021
FY202231 Dec 2022
FY202331 Dec 2023
FY202431 Dec 2024
FY202531 Dec 2025
Operating cash flowUSD millions
198.7
−49.2
35.3
−97.2
88.2
76.8
Operations
198.7
−49.2
35.3
−97.2
88.2
76.8
Growth
−124.8%
−375.4%
−12.9%
Financing
−185.0
33.1
43.7
22.8
−88.9
−76.3
−40.0
−56.0
−66.6
−92.0
−89.5
−78.0
−23.3
−10.5
−15.4
−11.5
−11.3
−17.2
Capital expenditure, dividends and buybacks are shown as money out, so negative.