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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | −4.8 | −0.7 | 5.7 | 5.5 | −1.6 | −7.7 | 7.3 | 35.8 | 31.5 | 26.4 |
| Net income | −30.9 | −46.2 | −64.9 | −7.3 | 29.2 | 161.8 | −68.0 | 60.6 | 210.4 | −9.8 |
| Growth | +455.0% | −142.0% | +247.3% | −104.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −123.4 | 35.3 | 76.6 | 143.1 | −265.0 | −214.6 | −138.6 | 448.5 | 137.5 | 38.7 |
| Buybacks | −235.0 | −266.9 | −263.9 | −223.6 | −149.3 | −330.4 | −1,415.9 | −543.2 | −245.3 | −202.9 |
| Dividends paid | n/a | n/a | −5.4 | −5.4 | n/a | n/a | −5.7 | −33.9 | −32.1 | −25.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | n/a | 6.7 | n/a | n/a | 4.7 | 13.5 | 0.0 |
| Shareholders’ equity | 723.2 | 641.8 | 494.8 | 347.8 | 648.5 | 1,018.2 | 1,072.7 | 704.3 | 787.4 | 722.8 |
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 | ||||||||||
| n/a | n/a | n/a | n/a | 6.7 | n/a | n/a | 4.7 | 13.5 | 0.0 | |
| 723.9 | 642.2 | 500.0 | 348.0 | 648.9 | 1,030.7 | 1,091.0 | 719.0 | 787.9 | 725.8 | |
| Growth | −11.3% | −22.1% | −30.4% | +86.4% | +58.8% | +5.9% | −34.1% | +9.6% | −7.9% | |
| Liabilities | ||||||||||
| 0.6 | 0.4 | 5.2 | 0.2 | 0.4 | 12.5 | 18.3 | 14.7 | 0.5 | 3.0 | |
| Equity | ||||||||||
| 723.2 | 641.8 | 494.8 | 347.8 | 648.5 | 1,018.2 | 1,072.7 | 704.3 | 787.4 | 722.8 | |
| Growth | −11.3% | −22.9% | −29.7% | +86.4% | +57.0% | +5.4% | −34.3% | +11.8% | −8.2% | |
| Per share and net cash | ||||||||||
| 38.0 | 35.2 | 28.8 | 21.6 | 42.8 | 52.1 | 49.1 | 32.3 | 31.1 | 28.2 | |
| calc | 19.03 | 18.23 | 17.18 | 16.10 | 15.15 | 19.54 | 21.85 | 21.84 | 25.32 | 25.68 |
Lines marked calc are worked out here from filed figures; point at one for how.