Closing prices at the end of each trading day, from 24 Jan 2024. 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 | n/a | 83.3 | 48.5 | 231.0 | 215.6 | 122.1 |
| Growth | −41.7% | +375.9% | −6.7% | −43.4% | ||
| EPS, diluted | n/a | 2.67 | 0.79 | 3.11 | 2.43 | 1.40 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −1,661.3 | −429.8 | −83.8 | −382.5 | 150.9 |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −18.1 | −42.0 |
| Dividends paid | n/a | −38.2 | −85.7 | −110.5 | −169.1 | −184.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 11.3 | 74.2 | 81.2 | 69.7 | 63.4 | 81.4 |
| Total debt | n/a | n/a | 1,523.5 | 1,496.0 | 1,973.5 | 2,086.7 |
| Net cash (debt) | n/a | n/a | −1,442.3 | −1,426.3 | −1,910.1 | −2,005.2 |
| Shareholders’ equity | 301.6 | 1,188.6 | 1,397.3 | 1,721.2 | 1,842.2 | 1,748.1 |
| Debt to equity | n/a | n/a | 1.09 | 0.87 | 1.07 | 1.19 |
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 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| n/a | 83.3 | 48.5 | 231.0 | 215.6 | 122.1 | |
| Growth | −41.7% | +375.9% | −6.7% | −43.4% | ||
| Per share | ||||||
| n/a | 2.67 | 0.79 | 3.11 | 2.43 | 1.40 | |
| n/a | 2.67 | 0.79 | 3.11 | 2.43 | 1.40 | |
| Growth | −70.4% | +293.7% | −21.9% | −42.4% | ||
| 7.6 | 31.2 | 61.7 | 74.2 | 88.6 | 87.3 | |
| 7.6 | 31.2 | 61.7 | 74.2 | 88.6 | 87.3 | |
| Growth | +312.2% | +97.9% | +20.4% | +19.4% | −1.6% | |
† The diluted share count jumps at 2021 and 2022, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.