Closing prices at the end of each trading day, from 13 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.
Revenue and profit
What the business sells, and what is left of it. Point at a year for the detail.
Net income
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
29.4
330.8
241.6
428.4
508.1
493.4
Growth
+1,025.7%
−27.0%
+77.3%
+18.6%
−2.9%
EPS, diluted
2.10
2.65
3.29
4.04
3.93
3.95
Growth
+26.2%
+24.2%
+22.8%
−2.7%
+0.5%
Cash flow
The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flow
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
−54.1
−515.4
−246.9
285.3
−87.1
−45.7
Dividends paid
n/a
−170.2
−192.3
−302.9
−356.8
−378.0
Balance sheet
What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash
31.9
32.6
49.1
60.1
78.3
42.0
Total debt
n/a
1,796.1
1,999.1
1,802.3
2,122.4
2,457.6
Net cash (debt)
n/a
−1,763.4
−1,950.0
−1,742.3
−2,044.1
−2,415.6
Shareholders’ equity
1,514.8
1,788.8
2,108.6
2,477.4
2,797.8
2,993.9
Debt to equity
n/a
1.00
0.95
0.73
0.76
0.82
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
Financial statements FY2025 · 10-K
Income statement
In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year
FY202031 Dec 2020
FY202131 Dec 2021
FY202231 Dec 2022
FY202331 Dec 2023
FY202431 Dec 2024
FY202531 Dec 2025
SG&AUSD millions
12.7
12.5
16.1
18.0
19.3
21.7
Revenue and profit
12.7
12.5
16.1
18.0
19.3
21.7
−13.5
32.9
23.3
0.0
0.0
n/a
29.4
330.8
241.6
428.4
508.1
493.4
Growth
+1,025.7%
−27.0%
+77.3%
+18.6%
−2.9%
Per share
2.10
2.65
3.29
4.04
3.93
3.95
2.10
2.65
3.29
4.04
3.93
3.95
Growth
+26.2%
+24.2%
+22.8%
−2.7%
+0.5%
65.7
69.0
74.5
81.9
86.8
89.4
65.7
69.0
74.5
81.9
86.8
89.4
Growth
+5.0%
+8.0%
+10.0%
+6.0%
+2.9%
Five years in brief
Worked out from the figures above, not from a press release
The diluted share count rose 36.0% in five years, which is dilution.