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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 25.5 | 49.1 | 72.3 | 174.4 | 78.9 | 106.4 | 94.4 | 88.9 | 6.4 | 79.2 | |
| Growth | +92.0% | +47.3% | +141.2% | −54.8% | +34.9% | −11.3% | −5.8% | −92.8% | +1,144.2% | |
| 5.3 | 5.9 | 6.8 | 9.7 | 9.4 | 9.8 | 10.8 | 10.9 | 10.3 | 10.3 | |
| Investment | ||||||||||
| −1.4 | −2.7 | −3.4 | −4.6 | −5.9 | −1.4 | −6.4 | −7.8 | −5.1 | −5.0 | |
| calc | 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% | |
| calc | 0.80 | 1.33 | 1.79 | 3.89 | 1.65 | 2.39 | 2.01 | 1.85 | 0.03 | 1.60 |
| 222.3 | −278.9 | −303.8 | −94.1 | −478.5 | −344.9 | −1,019.9 | 329.5 | −52.8 | 979.5 | |
| Financing | ||||||||||
| −229.8 | 236.4 | 230.0 | −39.9 | 550.5 | 582.3 | 455.5 | −15.4 | −186.7 | −1,212.7 | |
| −8.4 | −11.7 | −15.4 | −20.8 | −21.2 | −24.8 | −27.8 | −28.3 | −28.3 | −29.5 | |
| n/a | n/a | n/a | n/a | −19.6 | −7.6 | 0.0 | 0.0 | 0.0 | n/a | |
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.