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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| n/a | n/a | 66.6 | 64.9 | 78.7 | 78.7 | 108.7 | 113.8 | 108.7 | 126.3 | |
| Growth | −2.4% | +21.2% | +0.0% | +38.1% | +4.6% | −4.5% | +16.2% | |||
| n/a | n/a | 5.6 | 7.5 | 7.7 | 6.5 | 5.2 | 5.2 | 6.2 | 8.3 | |
| Investment | ||||||||||
| n/a | n/a | −23.7 | −206.5 | −171.0 | −238.3 | −449.0 | −340.7 | −328.9 | −124.5 | |
| Financing | ||||||||||
| n/a | n/a | −27.7 | 151.7 | 136.5 | 172.0 | 321.4 | 271.2 | 240.0 | 30.2 | |
| n/a | n/a | −0.1 | n/a | 0.0 | 0.0 | −7.5 | −7.7 | −9.4 | −11.0 | |
| n/a | n/a | n/a | n/a | 0.0 | 0.0 | −20.6 | 0.0 | −4.6 | −1.0 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.