Closing prices at the end of each trading day, from 14 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 | −1.0 | −0.1 | 2.7 | 2.1 | −0.3 | −2.7 | 2.7 | 9.6 | 5.9 | 4.0 |
| Net income | 35.7 | 71.2 | −62.6 | −0.7 | 20.6 | 80.6 | −66.0 | −6.0 | 7.5 | 30.6 |
| Growth | +99.2% | −188.0% | +291.8% | −181.9% | +309.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −139.3 | 41.2 | 88.3 | 45.5 | −36.3 | −232.8 | 196.9 | 96.3 | 16.7 | −55.7 |
| Buybacks | −113.7 | −142.9 | −226.0 | −106.3 | −38.4 | −94.0 | −445.7 | −196.1 | −154.0 | −59.2 |
| Dividends paid | n/a | n/a | −2.6 | −2.1 | n/a | n/a | −2.2 | −8.8 | −5.8 | −4.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 3.5 |
| Shareholders’ equity | 284.1 | 314.1 | 160.6 | 117.0 | 173.8 | 487.2 | 224.3 | 121.6 | 112.7 | 202.5 |
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 | ||||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 3.5 | |
| 284.4 | 315.0 | 209.3 | 118.6 | 173.9 | 487.5 | 327.7 | 127.1 | 118.7 | 202.8 | |
| Growth | +10.7% | −33.6% | −43.4% | +46.7% | +180.3% | −32.8% | −61.2% | −6.6% | +70.9% | |
| Liabilities | ||||||||||
| 0.3 | 0.9 | 48.7 | 1.6 | 0.1 | 0.3 | 103.4 | 5.5 | 5.9 | 0.3 | |
| Equity | ||||||||||
| 284.1 | 314.1 | 160.6 | 117.0 | 173.8 | 487.2 | 224.3 | 121.6 | 112.7 | 202.5 | |
| Growth | +10.5% | −48.9% | −27.2% | +48.6% | +180.3% | −54.0% | −45.8% | −7.3% | +79.6% | |
| Per share and net cash | ||||||||||
| 19.0 | 17.6 | 10.6 | 8.4 | 11.0 | 22.5 | 11.4 | 6.6 | 5.8 | 11.6 | |
| calc | 14.95 | 17.85 | 15.15 | 13.92 | 15.80 | 21.65 | 19.67 | 18.42 | 19.44 | 17.46 |
† The number of shares outstanding jumps at 2018 and 2021 and 2022 and 2023 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.