Closing prices at the end of each trading day, from 23 Jun 2017. 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 | 35.4 | 53.3 | 63.1 | 70.2 | −40.4 | 68.4 | −40.8 | −63.2 | −207.1 | −41.2 |
| Growth | +50.8% | +18.3% | +11.3% | −157.6% | −159.7% | |||||
| EPS, diluted | 0.00 | 0.60 | 1.42 | 1.32 | −0.73 | 1.23 | −1.04 | −1.50 | −4.39 | −1.16 |
| Growth | +136.7% | −7.0% | −155.3% | −184.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 35.5 | 30.5 | 62.4 | 61.9 | 20.3 | 60.3 | 58.9 | 52.1 | 8.8 | 2.7 |
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −17.8 | −15.7 | −10.3 | −7.6 | −5.7 |
| Dividends paid | 0.0 | −13.8 | −68.6 | −86.3 | −34.1 | −66.7 | −54.3 | −42.9 | −24.0 | −10.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 56.0 | 107.8 | 91.7 | 80.3 | 261.4 | 191.9 | 133.1 | 188.4 | 87.8 | 66.0 |
| Shareholders’ equity | 428.0 | 828.6 | 827.5 | 1,019.1 | 933.8 | 1,013.1 | 983.5 | 858.9 | 619.1 | 552.7 |
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 | ||||||||||
| 56.0 | 107.8 | 91.7 | 80.3 | 261.4 | 191.9 | 133.1 | 188.4 | 87.8 | 66.0 | |
| 1,495.6 | 2,499.1 | 3,361.9 | 4,460.9 | 4,219.6 | 3,988.5 | 3,454.1 | 2,846.9 | 2,115.1 | 1,755.2 | |
| Growth | +67.1% | +34.5% | +32.7% | −5.4% | −5.5% | −13.4% | −17.6% | −25.7% | −17.0% | |
| Liabilities | ||||||||||
| 1,067.6 | 1,669.5 | 2,533.4 | 3,440.7 | 3,284.8 | 2,974.3 | 2,469.4 | 1,987.9 | 1,495.9 | 1,202.4 | |
| Equity | ||||||||||
| 428.0 | 828.6 | 827.5 | 1,019.1 | 933.8 | 1,013.1 | 983.5 | 858.9 | 619.1 | 552.7 | |
| Growth | +93.6% | −0.1% | +23.2% | −8.4% | +8.5% | −2.9% | −12.7% | −27.9% | −10.7% | |
| Per share and net cash | ||||||||||
| 0.0 | 43.2 | 43.6 | 54.9 | 55.2 | 53.8 | 52.4 | 50.6 | 48.8 | 47.6 | |
| calc | n/a | 19.17 | 18.97 | 18.58 | 16.92 | 18.83 | 18.79 | 16.98 | 12.69 | 11.62 |
Lines marked calc are worked out here from filed figures; point at one for how.