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 | −0.6 | 0.1 | 2.1 | 1.1 | −0.1 | −0.7 | 1.5 | 4.1 | 3.1 | 1.7 |
| Net income | 21.3 | 6.2 | −23.7 | 17.0 | −12.3 | 35.3 | 38.8 | −17.9 | 2.4 | −1.1 |
| Growth | −71.0% | −482.7% | −172.1% | +10.0% | −146.0% | −146.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −80.8 | 22.2 | 60.9 | 45.3 | −6.3 | −13.8 | −7.6 | 61.6 | 30.4 | 3.5 |
| Buybacks | −141.0 | −139.4 | −149.0 | −76.5 | −57.5 | −82.1 | −187.0 | −111.0 | −42.8 | −23.4 |
| Dividends paid | n/a | n/a | −1.7 | −1.2 | n/a | n/a | −1.2 | −2.9 | −3.6 | −1.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | n/a | n/a | n/a | n/a | 0.2 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 |
| Shareholders’ equity | 193.2 | 178.0 | 91.2 | 64.3 | 58.6 | 107.5 | 154.0 | 73.9 | 47.2 | 41.0 |
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 | 0.2 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | |
| 193.3 | 178.2 | 92.8 | 65.0 | 58.7 | 109.8 | 154.1 | 74.9 | 47.3 | 41.9 | |
| Growth | −7.9% | −47.9% | −29.9% | −9.8% | +87.1% | +40.4% | −51.4% | −36.9% | −11.2% | |
| Liabilities | ||||||||||
| 0.1 | 0.1 | 1.5 | 0.7 | 0.0 | 2.3 | 0.1 | 1.0 | 0.0 | 0.9 | |
| Equity | ||||||||||
| 193.2 | 178.0 | 91.2 | 64.3 | 58.6 | 107.5 | 154.0 | 73.9 | 47.2 | 41.0 | |
| Growth | −7.8% | −48.8% | −29.5% | −8.8% | +83.4% | +43.2% | −52.0% | −36.1% | −13.1% | |
| Per share and net cash | ||||||||||
| 14.0 | 12.2 | 7.0 | 5.8 | 5.3 | 6.6 | 4.9 | 4.4 | 2.9 | 2.4 | |
| calc | 13.80 | 14.59 | 13.03 | 11.09 | 11.06 | 16.29 | 31.43 | 16.79 | 16.57 | 17.47 |
† The number of shares outstanding jumps at 2018 and 2024, 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.