Closing prices at the end of each trading day, from 13 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 40.0 | 90.5 | 16.3 | 88.7 | 60.6 | −72.9 | −60.5 | −111.4 | −67.6 | 321.9 |
| Growth | +126.2% | −82.0% | +445.6% | −31.7% | −220.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholders’ equity | 178.3 | 241.6 | 185.5 | 300.5 | 356.2 | 358.0 | 295.5 | 219.3 | 354.1 | 1,035.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018† 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024† 31 Dec 2024 | FY2025† 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 178.3 | 241.7 | 185.6 | 300.6 | 356.4 | 358.2 | 295.6 | 219.4 | 354.2 | 1,036.0 | |
| Growth | +35.5% | −23.2% | +62.0% | +18.6% | +0.5% | −17.5% | −25.8% | +61.4% | +192.4% | |
| Liabilities | ||||||||||
| 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.5 | |
| Equity | ||||||||||
| 178.3 | 241.6 | 185.5 | 300.5 | 356.2 | 358.0 | 295.5 | 219.3 | 354.1 | 1,035.5 | |
| Growth | +35.5% | −23.2% | +62.0% | +18.6% | +0.5% | −17.5% | −25.8% | +61.4% | +192.5% | |
| Per share and net cash | ||||||||||
| 2.8 | 2.4 | 1.6 | 1.7 | 1.6 | 2.0 | 1.8 | 2.1 | 4.3 | 7.3 | |
| calc | 64.82 | 100.65 | 119.65 | 179.39 | 219.22 | 183.57 | 164.16 | 104.43 | 83.06 | 142.33 |
† The number of shares outstanding jumps at 2018 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.