Closing prices at the end of each trading day, from 13 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 | n/a | n/a | n/a | n/a | 31.2 | 95.2 | −10.5 | 12.1 | 78.3 | 82.4 |
| Growth | +205.0% | −111.0% | +549.7% | +5.2% | ||||||
| EPS, diluted | n/a | n/a | n/a | n/a | 1.62 | 1.03 | 1.90 | 2.47 | 2.29 | 2.08 |
| Growth | −36.4% | +84.5% | +30.0% | −7.3% | −9.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | n/a | n/a | 56.0 | −105.5 | −105.5 | −29.5 | −55.3 | −147.0 |
| Buybacks | n/a | n/a | n/a | n/a | −0.3 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | n/a | n/a | 169.4 | 62.4 | 119.1 | 57.2 | 70.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 419.9 | 475.9 | 483.7 | 658.4 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −357.5 | −356.7 | −426.5 | −588.4 |
| Shareholders’ equity | n/a | n/a | n/a | 412.3 | 410.8 | 487.8 | 480.3 | 589.5 | 655.7 | 741.9 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.87 | 0.81 | 0.74 | 0.89 |
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 | n/a | 169.4 | 62.4 | 119.1 | 57.2 | 70.0 | |
| n/a | n/a | n/a | n/a | n/a | 897.2 | 936.0 | 1,090.9 | 1,164.1 | 1,426.5 | |
| Growth | +4.3% | +16.6% | +6.7% | +22.5% | ||||||
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 419.9 | 475.9 | 483.7 | 658.4 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 419.9 | 475.9 | 483.7 | 658.4 |
| n/a | n/a | n/a | n/a | n/a | 409.4 | 455.6 | 501.4 | 508.4 | 684.6 | |
| Equity | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 125.9 | 84.4 | 85.4 | 88.5 | 100.5 | |
| n/a | n/a | n/a | 412.3 | 410.8 | 487.8 | 480.3 | 589.5 | 655.7 | 741.9 | |
| Growth | −0.4% | +18.7% | −1.5% | +22.7% | +11.2% | +13.2% | ||||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | −357.5 | −356.7 | −426.5 | −588.4 |
| n/a | n/a | n/a | n/a | n/a | 24.4 | 24.7 | 30.4 | 33.9 | 38.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | 19.96 | 19.43 | 19.37 | 19.33 | 19.55 |
Lines marked calc are worked out here from filed figures; point at one for how.