Closing prices at the end of each trading day, from 3 Aug 2022. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Net income | 20.5 | 47.6 | 43.2 | 59.2 | 103.5 | 75.6 | 97.9 |
| Growth | +132.1% | −9.3% | +37.1% | +74.9% | −27.0% | +29.5% | |
| EPS, diluted | 1.03 | 2.58 | 2.30 | 2.48 | 4.08 | 2.69 | 3.47 |
| Growth | +150.5% | −10.9% | +7.8% | +64.5% | −34.1% | +29.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.9 | −0.5 | 113.1 | 96.9 | 125.2 | 101.1 | 111.5 |
| Capital expenditure | −6.9 | −6.2 | −3.5 | −2.2 | −4.3 | −5.4 | −7.5 |
| Free cash flow | −3.0 | −6.7 | 109.7 | 94.7 | 120.9 | 95.7 | 104.0 |
| Growth | −13.6% | +27.6% | −20.8% | +8.6% | |||
| Buybacks | −36.7 | −1.6 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −32.0 | 0.0 | 0.0 | −8.0 | −26.0 | 0.0 | −7.6 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 144.5 | 202.0 | 668.5 | 343.5 | 479.4 | 615.9 | 652.6 |
| Shareholders’ equity | 430.2 | 485.8 | 524.0 | 774.5 | 877.2 | 1,041.4 | 1,153.4 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 144.5 | 202.0 | 668.5 | 343.5 | 479.4 | 615.9 | 652.6 | |
| n/a | 56.8 | 53.1 | 88.1 | 84.8 | 82.5 | 81.5 | |
| n/a | 33.1 | 33.1 | 93.5 | 93.5 | 93.5 | 93.5 | |
| 4,185.4 | 4,995.5 | 5,666.8 | 7,430.3 | 7,879.7 | 8,097.4 | 8,485.2 | |
| Growth | +19.4% | +13.4% | +31.1% | +6.0% | +2.8% | +4.8% | |
| Liabilities | |||||||
| n/a | 4,509.7 | 5,142.8 | 6,655.8 | 7,002.5 | 7,056.0 | 7,331.8 | |
| Equity | |||||||
| n/a | 255.5 | 298.6 | 357.8 | 457.5 | 533.2 | 631.1 | |
| 430.2 | 485.8 | 524.0 | 774.5 | 877.2 | 1,041.4 | 1,153.4 | |
| Growth | +12.9% | +7.9% | +47.8% | +13.3% | +18.7% | +10.8% | |
| Per share and net cash | |||||||
| n/a | 18.3 | 18.3 | 24.9 | 25.0 | 27.7 | 27.9 | |
| calc | n/a | 26.51 | 28.56 | 31.08 | 35.14 | 37.58 | 41.36 |
Lines marked calc are worked out here from filed figures; point at one for how.