Closing prices at the end of each trading day, from 29 Jan 2025. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net income | 73.6 | 45.6 | 66.2 | 56.6 | 88.7 |
| Growth | −38.1% | +45.2% | −14.6% | +56.9% | |
| EPS, diluted | 0.67 | 1.32 | 1.38 | 1.34 | 1.33 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −191.1 | 76.7 | 50.2 | −28.1 | −70.4 |
| Buybacks | −10.1 | −16.0 | −24.4 | −20.7 | −11.6 |
| Dividends paid | n/a | −51.6 | −56.1 | −58.2 | −67.6 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 25.8 | 21.3 | 30.8 | 28.4 | 20.6 |
| Total debt | n/a | 470.5 | 484.8 | 565.1 | 602.8 |
| Net cash (debt) | n/a | −449.2 | −454.1 | −536.8 | −582.1 |
| Shareholders’ equity | 613.2 | 609.7 | 622.3 | 624.9 | 738.7 |
| Debt to equity | n/a | 0.77 | 0.78 | 0.90 | 0.82 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Operations | |||||
| −191.1 | 76.7 | 50.2 | −28.1 | −70.4 | |
| Growth | −34.5% | −155.9% | |||
| Financing | |||||
| 167.9 | −81.2 | −40.8 | 25.7 | 62.6 | |
| n/a | −51.6 | −56.1 | −58.2 | −67.6 | |
| −10.1 | −16.0 | −24.4 | −20.7 | −11.6 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.