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 | n/a | n/a | −25.0 | −1.8 | −34.8 | 54.1 | 43.8 | 55.1 | 35.9 | 43.0 |
| Growth | −19.0% | +25.6% | −34.9% | +20.0% | ||||||
| EPS, diluted | 0.97 | 0.01 | −1.03 | −0.07 | −1.42 | 2.17 | 1.83 | 2.37 | 1.52 | 1.78 |
| Growth | −99.0% | −10,400.0% | −15.7% | +29.5% | −35.9% | +17.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | 66.6 | 64.9 | 78.7 | 78.7 | 108.7 | 113.8 | 108.7 | 126.3 |
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −20.6 | 0.0 | −4.6 | −1.0 |
| Dividends paid | n/a | n/a | −0.1 | n/a | 0.0 | 0.0 | −7.5 | −7.7 | −9.4 | −11.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 42.5 | 57.7 | 17.7 | 54.7 | 64.5 | 33.2 | 52.6 | 98.2 | 136.3 |
| Total debt | n/a | n/a | 158.8 | 174.6 | 153.7 | 220.0 | 214.3 | 235.5 | 232.2 | 216.0 |
| Net cash (debt) | n/a | n/a | −101.1 | −156.9 | −99.0 | −155.5 | −181.1 | −183.0 | −133.9 | −79.7 |
| Shareholders’ equity | 286.1 | 164.2 | 262.6 | 263.1 | 231.4 | 287.0 | 301.7 | 343.0 | 370.2 | 408.6 |
| Debt to equity | n/a | n/a | 0.60 | 0.66 | 0.66 | 0.77 | 0.71 | 0.69 | 0.63 | 0.53 |
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 | ||||||||||
| n/a | 42.5 | 57.7 | 17.7 | 54.7 | 64.5 | 33.2 | 52.6 | 98.2 | 136.3 | |
| n/a | n/a | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | 150.8 | |
| n/a | 1,077.4 | 1,381.8 | 1,541.7 | 1,642.4 | 1,873.1 | 2,259.9 | 2,587.8 | 2,868.6 | 2,955.5 | |
| Growth | +28.3% | +11.6% | +6.5% | +14.0% | +20.7% | +14.5% | +10.8% | +3.0% | ||
| Liabilities | ||||||||||
| n/a | n/a | 158.8 | 174.6 | 153.7 | 220.0 | 214.3 | 235.5 | 232.2 | 216.0 | |
| calc | n/a | n/a | 158.8 | 174.6 | 153.7 | 220.0 | 214.3 | 235.5 | 232.2 | 216.0 |
| n/a | 913.1 | 1,091.6 | 1,207.2 | 1,337.9 | 1,517.2 | 1,889.4 | 2,176.1 | 2,429.6 | 2,447.4 | |
| Equity | ||||||||||
| n/a | n/a | 13.0 | 11.3 | −23.5 | 30.6 | 66.7 | 103.9 | 130.3 | 162.4 | |
| 286.1 | 164.2 | 262.6 | 263.1 | 231.4 | 287.0 | 301.7 | 343.0 | 370.2 | 408.6 | |
| Growth | −42.6% | +59.9% | +0.2% | −12.1% | +24.0% | +5.1% | +13.7% | +7.9% | +10.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −101.1 | −156.9 | −99.0 | −155.5 | −181.1 | −183.0 | −133.9 | −79.7 |
| n/a | n/a | 24.4 | 24.6 | 24.9 | 25.2 | 23.1 | 23.4 | 23.1 | 23.3 | |
| calc | n/a | n/a | 10.75 | 10.68 | 9.30 | 11.40 | 13.08 | 14.63 | 16.00 | 17.53 |
Lines marked calc are worked out here from filed figures; point at one for how.