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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | 6.4 | 27.8 | 21.2 | −17.2 | −5.6 | −2.7 |
| Growth | +336.5% | −23.9% | −181.2% | |||
| EPS, diluted | n/a | n/a | 0.86 | −0.56 | −0.16 | −0.06 |
| Growth | −165.1% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −25.3 | −76.0 | −246.3 | −5.3 | 3.9 | 56.6 |
| Dividends paid | −21.3 | −24.6 | −29.8 | −40.5 | −46.4 | −53.1 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 47.8 | 47.3 | 30.5 | 75.7 | 100.9 | 142.7 |
| Total debt | n/a | 257.6 | 434.1 | 462.2 | 467.9 | 473.0 |
| Net cash (debt) | n/a | −210.3 | −403.6 | −386.5 | −367.0 | −330.3 |
| Shareholders’ equity | n/a | n/a | 318.4 | 324.0 | 336.2 | 318.5 |
| Debt to equity | n/a | n/a | 1.36 | 1.43 | 1.39 | 1.49 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 47.8 | 47.3 | 30.5 | 75.7 | 100.9 | 142.7 | |
| n/a | 514.0 | 766.8 | 802.4 | 821.8 | 811.1 | |
| Growth | +49.2% | +4.6% | +2.4% | −1.3% | ||
| Liabilities | ||||||
| n/a | 257.6 | 434.1 | 462.2 | 467.9 | 473.0 | |
| calc | n/a | 257.6 | 434.1 | 462.2 | 467.9 | 473.0 |
| n/a | 268.6 | 448.4 | 478.4 | 485.7 | 492.6 | |
| Equity | ||||||
| n/a | −56.0 | −67.5 | −127.0 | −182.1 | −240.9 | |
| n/a | n/a | 318.4 | 324.0 | 336.2 | 318.5 | |
| Growth | +1.7% | +3.8% | −5.3% | |||
| Per share and net cash | ||||||
| calc | n/a | −210.3 | −403.6 | −386.5 | −367.0 | −330.3 |
| 19.3 | 21.2 | 27.8 | 33.4 | 39.9 | 45.6 | |
| calc | n/a | n/a | 11.47 | 9.71 | 8.43 | 6.98 |
Lines marked calc are worked out here from filed figures; point at one for how.