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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.0 | 3.2 | 3.4 | 3.4 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 |
| Growth | +8.7% | +4.7% | +0.3% | −38.7% | −100.0% | |||||
| Net income | 29.4 | 25.9 | 57.9 | 46.4 | 80.9 | 72.0 | −7.5 | 53.7 | 125.1 | 320.5 |
| Growth | −11.9% | +123.9% | −20.0% | +74.4% | −11.0% | −110.4% | +132.8% | +156.3% | ||
| EPS, diluted | 0.52 | 0.35 | 0.72 | 0.49 | 0.85 | 0.74 | −0.08 | 0.50 | 0.80 | 1.57 |
| Growth | −32.7% | +105.7% | −31.9% | +73.5% | −12.9% | −110.8% | +60.0% | +96.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 988.3% | 801.5% | 1,714.2% | 1,367.9% | 3,893.5% | n/a | n/a | n/a | n/a | 26,166.4% |
| Free cash flow margin | 2,164.3% | 2,738.4% | 2,887.7% | 3,640.0% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 64.4 | 88.8 | 99.4 | 126.3 | 145.7 | 156.9 | 144.4 | 154.8 | 244.3 | 394.0 |
| Capital expenditure | −0.2 | −0.4 | −1.8 | −2.9 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 64.3 | 88.4 | 97.6 | 123.4 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +37.5% | +10.4% | +26.4% | |||||||
| Dividends paid | −37.3 | −52.6 | −63.0 | −80.6 | −93.2 | −100.8 | −106.1 | −115.5 | −172.2 | −259.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.5 | 6.9 | 36.8 | 20.3 | 18.9 | 19.9 | 13.2 | 294.4 | 213.8 | 198.0 |
| Total debt | 449.7 | 558.9 | 489.8 | 554.6 | 545.6 | 673.4 | 719.5 | 595.6 | 396.9 | 894.2 |
| Net cash (debt) | −442.2 | −552.0 | −453.0 | −534.3 | −526.7 | −653.5 | −706.3 | −301.2 | −183.1 | −696.2 |
| Shareholders’ equity | 452.4 | 594.6 | 768.2 | 927.6 | 914.1 | 915.8 | 849.4 | 1,416.8 | 2,908.4 | 4,035.3 |
| Debt to equity | 0.99 | 0.94 | 0.64 | 0.60 | 0.60 | 0.74 | 0.85 | 0.42 | 0.14 | 0.22 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 7.5 | 6.9 | 36.8 | 20.3 | 18.9 | 19.9 | 13.2 | 294.4 | 213.8 | 198.0 | |
| 925.4 | 1,185.0 | 1,291.8 | 1,518.9 | 1,503.6 | 1,640.8 | 1,620.8 | 2,084.8 | 3,437.0 | 5,148.4 | |
| Growth | +28.1% | +9.0% | +17.6% | −1.0% | +9.1% | −1.2% | +28.6% | +64.9% | +49.8% | |
| Liabilities | ||||||||||
| 449.7 | 558.9 | 489.8 | 554.6 | 545.6 | 673.4 | 719.5 | 595.6 | 396.9 | 894.2 | |
| calc | 449.7 | 558.9 | 489.8 | 554.6 | 545.6 | 673.4 | 719.5 | 595.6 | 396.9 | 894.2 |
| 472.9 | 590.4 | 523.5 | 591.3 | 589.4 | 725.1 | 771.4 | 666.1 | 507.6 | 1,089.5 | |
| Equity | ||||||||||
| 452.4 | 594.6 | 768.2 | 927.6 | 914.1 | 915.8 | 849.4 | 1,416.8 | 2,908.4 | 4,035.3 | |
| Growth | +31.4% | +29.2% | +20.7% | −1.4% | +0.2% | −7.2% | +66.8% | +105.3% | +38.7% | |
| Per share and net cash | ||||||||||
| calc | −442.2 | −552.0 | −453.0 | −534.3 | −526.7 | −653.5 | −706.3 | −301.2 | −183.1 | −696.2 |
| 64.8 | 75.5 | 85.9 | 95.1 | 95.2 | 96.3 | 99.0 | 130.0 | 187.0 | 222.7 | |
| calc | 6.98 | 7.88 | 8.95 | 9.75 | 9.60 | 9.51 | 8.58 | 10.90 | 15.55 | 18.12 |
Lines marked calc are worked out here from filed figures; point at one for how.