Closing prices at the end of each trading day, from 25 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net income | 27.3 | 17.3 | 75.9 | 116.3 | 65.6 |
| Growth | −36.6% | +339.3% | +53.2% | −43.6% | |
| EPS, diluted | 1.58 | 1.95 | 2.52 | 2.26 | 1.86 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −389.1 | −427.8 | −369.5 | −297.2 | 194.2 |
| Buybacks | n/a | 0.0 | 0.0 | −33.5 | −65.7 |
| Dividends paid | −14.7 | −34.7 | −63.2 | −95.2 | −102.3 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 35.2 | 39.3 | 67.4 | 43.3 | 62.5 |
| Total debt | n/a | 705.4 | 951.9 | 1,114.9 | 1,114.1 |
| Net cash (debt) | n/a | −666.2 | −884.5 | −1,071.7 | −1,051.6 |
| Shareholders’ equity | 374.1 | 525.0 | 747.9 | 970.3 | 875.2 |
| Debt to equity | n/a | 1.34 | 1.27 | 1.15 | 1.27 |
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 |
|---|---|---|---|---|---|
| Returns | |||||
| 7.3% | 3.3% | 10.2% | 12.0% | 7.5% | |
| n/a | 1.4% | 4.4% | 5.4% | 3.2% | |
| Balance and payout | |||||
| n/a | 1.34 | 1.27 | 1.15 | 1.27 | |
| n/a | 58.1% | 56.8% | 54.7% | 57.4% | |
| 54.0% | 200.5% | 83.2% | 81.9% | 155.8% | |