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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 22.2 | 12.3 | 26.9 | 29.1 | 23.8 | 26.5 | 36.9 | 21.7 | 33.7 | −8.3 | |
| Growth | −44.7% | +119.1% | +8.1% | −18.3% | +11.6% | +39.0% | −41.1% | +55.3% | −124.5% | |
| 2.2 | 2.4 | 3.3 | 3.1 | 3.8 | 4.8 | 4.1 | 4.0 | 4.4 | 4.3 | |
| Investment | ||||||||||
| −4.1 | −6.8 | −3.8 | −11.9 | −6.3 | −2.2 | −2.6 | −14.9 | −3.0 | −1.7 | |
| calc | 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% | |
| −67.8 | −83.0 | 6.8 | −131.9 | −128.5 | −452.6 | −467.9 | −206.1 | −142.1 | 129.9 | |
| Financing | ||||||||||
| 26.4 | 90.6 | 56.3 | 42.3 | 336.9 | 388.5 | 252.3 | 387.6 | 386.1 | 159.9 | |
| −4.9 | −5.2 | −5.6 | −5.8 | −6.2 | −6.4 | −6.9 | −7.4 | −5.1 | −0.6 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.