Closing prices at the end of each trading day, from 7 Feb 2020. 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 | 34.2 | 83.5 | 14.2 | 18.7 | 36.0 | 123.1 |
| Growth | +144.3% | −83.0% | +31.8% | +91.9% | +242.4% | |
| EPS, diluted | 1.74 | 3.93 | 0.22 | 0.60 | 1.02 | 2.85 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 32.9 | 49.3 | 65.8 | 31.6 | 29.3 | 22.9 |
| Buybacks | −4.8 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −7.4 | −14.2 | −29.7 | −48.0 | −34.8 | −35.3 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 30.2 | 26.5 | 20.0 | 13.8 | 3.9 | 31.1 |
| Total debt | 1,038.4 | 1,276.5 | 1,349.0 | 1,271.9 | 799.3 | 771.2 |
| Net cash (debt) | −1,008.2 | −1,250.1 | −1,329.0 | −1,258.1 | −795.4 | −740.1 |
| Shareholders’ equity | 128.2 | 245.3 | 448.5 | 347.4 | 336.5 | 388.0 |
| Debt to equity | 8.10 | 5.20 | 3.01 | 3.66 | 2.38 | 1.99 |
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 | ||||||
| 3.4 | 6.4 | 7.2 | 9.2 | 12.8 | 12.7 | |
| 34.2 | 83.5 | 14.2 | 18.7 | 36.0 | 123.1 | |
| Growth | +144.3% | −83.0% | +31.8% | +91.9% | +242.4% | |
| Per share | ||||||
| 2.13 | 6.00 | 0.22 | 0.60 | 1.02 | 4.28 | |
| 1.74 | 3.93 | 0.22 | 0.60 | 1.02 | 2.85 | |
| Growth | +125.9% | −94.4% | +172.7% | +70.0% | +179.4% | |
| 5.2 | 6.6 | 14.7 | 17.2 | 17.4 | 17.7 | |
| 18.6 | 20.4 | 14.7 | 17.2 | 17.4 | 42.0 | |
| Growth | +9.2% | −27.9% | +17.1% | +1.2% | +141.4% | |
† The diluted share count jumps at 2025, 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.