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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 23.9 | 33.1 | 53.1 | 66.5 | 68.5 | 87.1 | 93.4 | 28.0 | 35.4 | −150.5 |
| Growth | +38.5% | +60.4% | +25.3% | +2.9% | +27.1% | +7.3% | −70.0% | +26.6% | −524.7% | |
| EPS, diluted | 0.79 | 0.95 | 1.38 | 1.53 | 1.55 | 1.98 | 2.14 | 0.64 | 0.80 | −3.24 |
| Growth | +20.3% | +45.3% | +10.9% | +1.3% | +27.7% | +8.1% | −70.1% | +25.0% | −505.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 25.5 | 49.1 | 72.3 | 174.4 | 78.9 | 106.4 | 94.4 | 88.9 | 6.4 | 79.2 |
| Capital expenditure | −1.4 | −2.7 | −3.4 | −4.6 | −5.9 | −1.4 | −6.4 | −7.8 | −5.1 | −5.0 |
| Free cash flow | 24.2 | 46.4 | 68.9 | 169.8 | 73.0 | 104.9 | 88.0 | 81.2 | 1.3 | 74.3 |
| Growth | +91.9% | +48.5% | +146.6% | −57.0% | +43.7% | −16.2% | −7.7% | −98.4% | +5,684.7% | |
| Buybacks | n/a | n/a | n/a | n/a | −19.6 | −7.6 | 0.0 | 0.0 | 0.0 | n/a |
| Dividends paid | −8.4 | −11.7 | −15.4 | −20.8 | −21.2 | −24.8 | −27.8 | −28.3 | −28.3 | −29.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 53.4 | 60.0 | 58.5 | 98.8 | 249.7 | 593.5 | 123.5 | 526.5 | 293.4 | 139.5 |
| Total debt | n/a | n/a | n/a | n/a | 475.0 | 712.7 | 1,142.9 | 1,353.1 | 1,232.3 | 248.6 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −225.3 | −119.2 | −1,019.4 | −826.5 | −938.8 | −109.1 |
| Shareholders’ equity | 340.9 | 457.1 | 492.0 | 656.0 | 692.2 | 723.2 | 677.4 | 718.8 | 763.6 | 688.3 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.69 | 0.99 | 1.69 | 1.88 | 1.61 | 0.36 |
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 | ||||||||||
| 53.4 | 60.0 | 58.5 | 98.8 | 249.7 | 593.5 | 123.5 | 526.5 | 293.4 | 139.5 | |
| 66.4 | 75.5 | 74.3 | 92.2 | 92.4 | 93.4 | 92.7 | 94.6 | 93.9 | 92.8 | |
| 76.9 | 119.9 | 119.9 | 151.2 | 151.2 | 154.6 | 155.2 | 155.2 | 155.2 | 155.2 | |
| 3,141.2 | 3,964.3 | 4,246.7 | 5,246.8 | 5,886.6 | 7,411.9 | 7,872.5 | 7,940.5 | 7,801.1 | 6,436.6 | |
| Growth | +26.2% | +7.1% | +23.6% | +12.2% | +25.9% | +6.2% | +0.9% | −1.8% | −17.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 475.0 | 712.7 | 1,142.9 | 1,353.1 | 1,232.3 | 248.6 | |
| calc | n/a | n/a | n/a | n/a | 475.0 | 712.7 | 1,142.9 | 1,353.1 | 1,232.3 | 248.6 |
| 2,800.3 | 3,507.2 | 3,754.7 | 4,590.8 | 5,194.4 | 6,688.7 | 7,195.1 | 7,221.7 | 7,037.6 | 5,748.4 | |
| Equity | ||||||||||
| 164.2 | 185.6 | 224.0 | 269.7 | 301.4 | 363.7 | 429.4 | 429.0 | 436.1 | 255.0 | |
| 340.9 | 457.1 | 492.0 | 656.0 | 692.2 | 723.2 | 677.4 | 718.8 | 763.6 | 688.3 | |
| Growth | +34.1% | +7.6% | +33.3% | +5.5% | +4.5% | −6.3% | +6.1% | +6.2% | −9.9% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | −225.3 | −119.2 | −1,019.4 | −826.5 | −938.8 | −109.1 |
| 22.2 | 38.3 | 38.4 | 45.0 | 43.9 | 43.8 | 43.9 | 44.1 | 44.2 | 51.2 | |
| calc | 15.37 | 11.94 | 12.82 | 14.59 | 15.78 | 16.51 | 15.42 | 16.30 | 17.27 | 13.44 |
Lines marked calc are worked out here from filed figures; point at one for how.