Closing prices at the end of each trading day, from 2 Oct 2017. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Net income | −5.1 | 3.9 | 25.4 | −30.0 | 3.4 | 11.0 | 28.7 |
| Growth | +559.6% | −218.0% | +227.3% | +161.6% | |||
| EPS, diluted | −0.29 | 0.23 | 1.51 | −1.32 | 0.15 | 0.46 | 1.20 |
| Growth | +556.5% | −187.4% | +206.7% | +160.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.0 | −27.5 | 18.6 | 9.8 | 6.5 | 7.2 | 55.6 |
| Capital expenditure | −3.8 | −1.9 | −4.2 | −0.5 | −0.4 | −2.7 | −1.0 |
| Free cash flow | 1.2 | −29.4 | 14.4 | 9.3 | 6.1 | 4.5 | 54.6 |
| Growth | −2,490.4% | −35.3% | −34.7% | −26.1% | +1,115.3% | ||
| Buybacks | −15.8 | −4.7 | −1.6 | n/a | −11.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 27.7 | 72.1 | 153.9 | 54.4 | 139.2 | 139.8 | 126.2 |
| Total debt | n/a | n/a | n/a | 517.4 | 684.4 | 596.1 | 596.1 |
| Net cash (debt) | n/a | n/a | n/a | −463.0 | −545.2 | −456.3 | −469.9 |
| Shareholders’ equity | 158.4 | 159.5 | 189.3 | 492.7 | 491.4 | 505.5 | 541.5 |
| Debt to equity | n/a | n/a | n/a | 1.05 | 1.39 | 1.18 | 1.10 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 27.7 | 72.1 | 153.9 | 54.4 | 139.2 | 139.8 | 126.2 | |
| n/a | 32.0 | 19.6 | 17.4 | 16.1 | 16.8 | 15.6 | |
| n/a | 1,355.2 | 1,653.5 | 2,312.0 | 2,750.7 | 3,039.9 | 3,224.0 | |
| Growth | +22.0% | +39.8% | +19.0% | +10.5% | +6.1% | ||
| Liabilities | |||||||
| n/a | n/a | n/a | 517.4 | 684.4 | 596.1 | 596.1 | |
| calc | n/a | n/a | n/a | 517.4 | 684.4 | 596.1 | 596.1 |
| n/a | 1,195.7 | 1,464.3 | 1,819.3 | 2,259.3 | 2,534.4 | 2,682.4 | |
| Equity | |||||||
| n/a | 97.5 | 123.0 | 93.0 | 97.4 | 107.8 | 135.3 | |
| 158.4 | 159.5 | 189.3 | 492.7 | 491.4 | 505.5 | 541.5 | |
| Growth | +0.7% | +18.6% | +160.3% | −0.3% | +2.9% | +7.1% | |
| Per share and net cash | |||||||
| calc | n/a | n/a | n/a | −463.0 | −545.2 | −456.3 | −469.9 |
| n/a | 17.1 | 17.4 | 24.9 | 23.8 | 24.0 | 24.1 | |
| calc | n/a | 9.32 | 10.86 | 19.82 | 20.66 | 21.10 | 22.44 |
Lines marked calc are worked out here from filed figures; point at one for how.