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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 9.4 | 20.6 | 35.8 | 25.6 | −75.0 | 52.5 | 57.7 | 7.8 | 62.6 | 22.7 |
| Growth | +120.3% | +73.5% | −28.6% | −393.1% | +9.9% | −86.4% | +700.7% | −63.7% | ||
| EPS, diluted | 1.07 | 1.62 | 2.28 | 1.61 | −4.97 | 3.43 | 3.51 | 0.50 | 4.00 | 1.23 |
| Growth | +51.4% | +40.7% | −29.4% | −408.7% | +2.3% | −85.8% | +700.0% | −69.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 15.5 | 27.6 | 36.7 | 48.5 | 43.6 | 102.7 | 74.1 | 76.5 | 73.8 | 51.4 |
| Capital expenditure | −2.8 | −6.9 | −8.8 | −6.9 | −9.5 | −5.1 | −3.5 | −15.6 | −8.5 | −13.3 |
| Free cash flow | 12.8 | 20.8 | 27.8 | 41.6 | 34.1 | 97.6 | 70.6 | 61.0 | 65.4 | 38.1 |
| Growth | +62.8% | +34.1% | +49.4% | −18.0% | +186.4% | −27.7% | −13.7% | +7.2% | −41.7% | |
| Buybacks | n/a | n/a | n/a | −10.9 | −19.3 | −18.7 | −33.2 | −17.9 | −11.9 | −14.0 |
| Dividends paid | −0.0 | n/a | n/a | n/a | n/a | −1.1 | −5.6 | −6.6 | −7.9 | −11.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.1 | 52.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Total debt | n/a | n/a | n/a | n/a | 141.8 | 159.4 | 288.7 | 386.9 | 312.8 | 443.2 |
| Shareholders’ equity | 258.0 | 374.1 | 455.9 | 478.1 | 407.6 | 500.6 | 410.1 | 452.9 | 592.9 | 732.1 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.35 | 0.32 | 0.70 | 0.85 | 0.53 | 0.61 |
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 | ||||||||||
| 35.1 | 52.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 50.5 | 63.4 | 80.4 | 84.5 | 89.4 | 104.0 | 101.5 | 112.6 | 117.1 | 136.7 | |
| 58.9 | 104.9 | 131.7 | 136.4 | 31.6 | 54.5 | 53.1 | 53.1 | 53.1 | 82.1 | |
| 2,192.2 | 3,170.5 | 4,061.7 | 3,949.6 | 4,013.4 | 5,137.6 | 4,981.7 | 5,034.6 | 5,332.0 | 6,373.2 | |
| Growth | +44.6% | +28.1% | −2.8% | +1.6% | +28.0% | −3.0% | +1.1% | +5.9% | +19.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 141.8 | 159.4 | 288.7 | 386.9 | 312.8 | 443.2 | |
| calc | n/a | n/a | n/a | n/a | 141.8 | 159.4 | 288.7 | 386.9 | 312.8 | 443.2 |
| 1,934.2 | 2,796.4 | 3,605.8 | 3,471.5 | 3,605.7 | 4,637.0 | 4,571.6 | 4,581.7 | 4,739.1 | 5,641.1 | |
| Equity | ||||||||||
| 44.3 | 65.5 | 101.3 | 125.8 | 50.8 | 88.3 | 140.1 | 141.0 | 194.9 | 205.3 | |
| 258.0 | 374.1 | 455.9 | 478.1 | 407.6 | 500.6 | 410.1 | 452.9 | 592.9 | 732.1 | |
| Growth | +45.0% | +21.9% | +4.9% | −14.7% | +22.8% | −18.1% | +10.4% | +30.9% | +23.5% | |
| Per share and net cash | ||||||||||
| n/a | 14.6 | 15.8 | 15.2 | 14.3 | 16.3 | 15.5 | 15.3 | 17.5 | 20.6 | |
| calc | n/a | 25.62 | 28.82 | 31.45 | 28.44 | 30.76 | 26.49 | 29.69 | 33.85 | 35.47 |
Lines marked calc are worked out here from filed figures; point at one for how.