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 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −46.2 |
| Net income | 14.1 | 11.8 | 14.2 | 14.2 | 20.3 | 27.3 | 28.9 | 9.2 | 12.4 | −56.0 |
| Growth | −16.6% | +21.0% | +0.2% | +42.7% | +34.3% | +5.8% | −68.1% | +35.0% | −550.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 22.2 | 12.3 | 26.9 | 29.1 | 23.8 | 26.5 | 36.9 | 21.7 | 33.7 | −8.3 |
| Capital expenditure | −4.1 | −6.8 | −3.8 | −11.9 | −6.3 | −2.2 | −2.6 | −14.9 | −3.0 | −1.7 |
| Free cash flow | 18.1 | 5.5 | 23.1 | 17.1 | 17.4 | 24.3 | 34.2 | 6.9 | 30.7 | −10.0 |
| Growth | −69.8% | +323.0% | −25.8% | +1.8% | +39.4% | +40.7% | −80.0% | +347.4% | −132.5% | |
| Dividends paid | −4.9 | −5.2 | −5.6 | −5.8 | −6.2 | −6.4 | −6.9 | −7.4 | −5.1 | −0.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.1 | 38.0 | 128.0 | 67.4 | 299.6 | 261.9 | 83.2 | 286.5 | 564.2 | 845.7 |
| Total debt | 36.7 | 37.4 | 34.5 | 63.3 | 60.5 | 43.2 | 36.9 | 209.1 | 194.9 | 179.0 |
| Net cash (debt) | −18.6 | 0.6 | 93.5 | 4.1 | 239.1 | 218.7 | 46.3 | 77.4 | 369.3 | 666.7 |
| Shareholders’ equity | 124.3 | 144.0 | 147.3 | 166.0 | 178.6 | 223.9 | 235.0 | 249.6 | 255.0 | 226.2 |
| Debt to equity | 0.30 | 0.26 | 0.23 | 0.38 | 0.34 | 0.19 | 0.16 | 0.84 | 0.76 | 0.79 |
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 | ||||||||||
| 18.1 | 38.0 | 128.0 | 67.4 | 299.6 | 261.9 | 83.2 | 286.5 | 564.2 | 845.7 | |
| 23.5 | 38.0 | 39.7 | 56.5 | 59.9 | 58.6 | 58.2 | 69.8 | 67.8 | 59.6 | |
| 2.0 | 3.5 | 3.5 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 12.9 | 0.0 | |
| 1,500.9 | 1,750.4 | 1,817.2 | 2,117.2 | 2,473.1 | 2,878.1 | 3,151.3 | 3,552.8 | 3,972.7 | 4,078.3 | |
| Growth | +16.6% | +3.8% | +16.5% | +16.8% | +16.4% | +9.5% | +12.7% | +11.8% | +2.7% | |
| Liabilities | ||||||||||
| 36.7 | 37.4 | 34.5 | 63.3 | 60.5 | 43.2 | 36.9 | 209.1 | 194.9 | 179.0 | |
| calc | 36.7 | 37.4 | 34.5 | 63.3 | 60.5 | 43.2 | 36.9 | 209.1 | 194.9 | 179.0 |
| 1,376.6 | 1,606.4 | 1,669.9 | 1,951.2 | 2,294.5 | 2,654.2 | 2,916.4 | 3,303.1 | 3,717.7 | 3,852.1 | |
| Equity | ||||||||||
| 39.0 | 44.5 | 34.9 | 43.3 | 37.1 | 56.7 | 76.4 | 68.0 | 73.0 | 14.1 | |
| 124.3 | 144.0 | 147.3 | 166.0 | 178.6 | 223.9 | 235.0 | 249.6 | 255.0 | 226.2 | |
| Growth | +15.8% | +2.3% | +12.7% | +7.6% | +25.4% | +5.0% | +6.2% | +2.2% | −11.3% | |
| Per share and net cash | ||||||||||
| calc | −18.6 | 0.6 | 93.5 | 4.1 | 239.1 | 218.7 | 46.3 | 77.4 | 369.3 | 666.7 |
| 7.6 | 8.8 | 8.8 | 9.7 | 9.7 | 10.7 | 10.7 | 12.5 | 12.5 | 15.8 | |
| calc | 16.34 | 16.35 | 16.72 | 17.04 | 18.33 | 20.89 | 21.93 | 20.01 | 20.40 | 14.32 |
Lines marked calc are worked out here from filed figures; point at one for how.