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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net income | 84.1 | 32.3 | 47.3 | 50.9 | 60.5 |
| Growth | −61.6% | +46.5% | +7.4% | +19.0% | |
| EPS, diluted | 3.69 | 1.34 | 1.88 | 1.96 | 2.18 |
| Growth | −63.7% | +40.3% | +4.3% | +11.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 140.9 | −62.4 | −169.2 | −153.0 | −579.2 |
| Capital expenditure | 0.0 | −0.0 | −0.5 | −0.4 | −0.1 |
| Free cash flow | 140.9 | −62.4 | −169.7 | −153.5 | −579.3 |
| Growth | −144.3% | ||||
| Buybacks | n/a | 0.0 | 0.0 | −0.4 | 0.0 |
| Dividends paid | −70.1 | −64.5 | −14.1 | −20.3 | −28.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 186.9 | 125.6 | 184.0 | 381.4 | 310.3 |
| Total debt | 472.1 | 539.3 | 644.1 | 708.0 | 819.9 |
| Net cash (debt) | −285.2 | −413.7 | −460.1 | −326.7 | −509.6 |
| Shareholders’ equity | 403.9 | 375.4 | 249.0 | 296.3 | 397.6 |
| Debt to equity | 1.17 | 1.44 | 2.59 | 2.39 | 2.06 |
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 | |||||
| 20.8% | 8.6% | 19.0% | 17.2% | 15.2% | |
| 8.0% | 3.2% | 3.3% | 2.5% | 2.2% | |
| Balance and payout | |||||
| 1.17 | 1.44 | 2.59 | 2.39 | 2.06 | |
| 61.8% | 62.4% | 82.6% | 85.6% | 85.5% | |
| 83.4% | 199.8% | 29.9% | 39.8% | 46.3% | |
| 49.8% | n/a | n/a | n/a | n/a | |