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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 36.7 | 40.7 | 57.0 | 75.3 | 89.2 | 0.0 | 0.0 | 12.2 |
| Growth | +10.9% | +40.2% | +32.1% | +18.5% | −100.0% | |||||
| Operating income | 7.1 | 11.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 0.4 | n/a | 2.6 | 1.7 | 4.9 | 3.5 | 4.7 | 14.6 | 13.3 | 13.5 |
| Growth | −33.8% | +182.9% | −29.0% | +34.7% | +209.4% | −8.8% | +1.8% | |||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.20 | −0.29 | −0.43 | −0.28 | −0.29 | −0.29 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 7.2% | 4.3% | 8.6% | 4.6% | 5.3% | n/a | n/a | 111.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.4 | n/a | 10.4 | 21.4 | 25.0 | 32.4 | 43.8 | 40.1 | 29.5 | 7.0 |
| Dividends paid | −5.0 | n/a | −8.3 | −10.5 | −12.0 | −16.5 | −18.9 | −19.8 | −20.1 | −20.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.4 | 2.9 | 14.7 | 13.7 | 9.2 | 16.7 | 61.1 | 18.6 | 18.3 | 27.2 |
| Total debt | 207.3 | 301.0 | 335.9 | 481.9 | 624.1 | 668.0 | 626.5 | 574.1 | 527.5 | 473.6 |
| Net cash (debt) | −204.9 | −298.1 | −321.2 | −468.2 | −614.8 | −651.3 | −565.4 | −555.5 | −509.2 | −446.5 |
| Shareholders’ equity | 76.7 | 109.9 | 176.2 | 276.6 | 383.8 | 586.8 | 731.4 | 719.6 | 687.2 | 670.3 |
| Debt to equity | 2.70 | 2.74 | 1.91 | 1.74 | 1.63 | 1.14 | 0.86 | 0.80 | 0.77 | 0.71 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | 7.2% | 4.3% | 8.6% | 4.6% | 5.3% | n/a | n/a | 111.2% | |
| Spending | ||||||||||
| n/a | n/a | 4.8% | 4.9% | 3.7% | 2.8% | 3.1% | n/a | n/a | 19.3% | |
| 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 0.6% | n/a | 1.5% | 0.6% | 1.3% | 0.6% | 0.6% | 2.0% | 1.9% | 2.0% | |
| 0.1% | n/a | 0.5% | 0.2% | 0.5% | 0.3% | 0.3% | 1.0% | 1.0% | 1.1% | |
| Balance and payout | ||||||||||
| 2.70 | 2.74 | 1.91 | 1.74 | 1.63 | 1.14 | 0.86 | 0.80 | 0.77 | 0.71 | |
| 73.7% | 74.5% | 68.0% | 65.8% | 64.0% | 56.4% | 49.8% | 48.1% | 47.6% | 45.9% | |
| 1,106.0% | n/a | 314.7% | 600.8% | 244.3% | 471.8% | 401.3% | 135.9% | 151.2% | 151.3% | |