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 | 7.7 | 7.1 | −72.0 | 114.1 | 174.9 | −144.8 | 63.5 | −32.8 | −94.7 | 1,341.6 |
| Growth | −8.0% | −1,118.0% | +53.3% | −182.8% | −151.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholders’ equity | 474.0 | 565.5 | 496.5 | 712.7 | 1,329.6 | 1,133.2 | 1,096.6 | 997.4 | 1,018.9 | 2,863.0 |
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 | ||||||||||
| 474.2 | 565.7 | 496.7 | 713.1 | 1,330.3 | 1,138.3 | 1,097.1 | 998.0 | 1,019.5 | 2,864.4 | |
| Growth | +19.3% | −12.2% | +43.6% | +86.6% | −14.4% | −3.6% | −9.0% | +2.2% | +181.0% | |
| Liabilities | ||||||||||
| 0.2 | 0.3 | 0.2 | 0.4 | 0.7 | 5.1 | 0.6 | 0.5 | 0.5 | 1.4 | |
| Equity | ||||||||||
| 474.0 | 565.5 | 496.5 | 712.7 | 1,329.6 | 1,133.2 | 1,096.6 | 997.4 | 1,018.9 | 2,863.0 | |
| Growth | +19.3% | −12.2% | +43.6% | +86.6% | −14.8% | −3.2% | −9.0% | +2.2% | +181.0% | |
| Per share and net cash | ||||||||||
| 5.5 | 6.4 | 6.6 | 8.0 | 13.3 | 12.7 | 11.5 | 10.9 | 12.2 | 15.6 | |
| calc | 86.97 | 88.35 | 75.22 | 89.65 | 99.97 | 89.23 | 95.35 | 91.93 | 83.52 | 184.11 |
Lines marked calc are worked out here from filed figures; point at one for how.