Closing prices at the end of each trading day, from 18 Jan 2024. 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 | |
|---|---|---|---|---|---|---|
| Operating income | n/a | −16.9 | −33.4 | n/a | n/a | n/a |
| Net income | n/a | 19.1 | −74.5 | 107.8 | 47.7 | −3.2 |
| Growth | −490.8% | −55.8% | −106.6% | |||
| EPS, diluted | n/a | 1.47 | 1.78 | 2.26 | 1.93 | 1.66 |
| Growth | +21.1% | +27.0% | −14.6% | −14.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −438.0 | 25.1 | 19.5 | −200.6 | 160.7 |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −1.3 | −18.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.7 | 1.1 | 1.7 | 2.1 | 2.8 | 3.2 |
| Shareholders’ equity | 253.1 | 452.8 | 363.4 | 462.0 | 537.8 | 464.1 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 0.7 | 1.1 | 1.7 | 2.1 | 2.8 | 3.2 | |
| n/a | 1,217.3 | 1,057.5 | 1,121.8 | 1,431.0 | 1,219.4 | |
| Growth | −13.1% | +6.1% | +27.6% | −14.8% | ||
| Liabilities | ||||||
| n/a | 764.5 | 694.0 | 659.9 | 893.2 | 755.3 | |
| Equity | ||||||
| n/a | 8.0 | −110.5 | −58.7 | −73.3 | −129.6 | |
| 253.1 | 452.8 | 363.4 | 462.0 | 537.8 | 464.1 | |
| Growth | +78.9% | −19.7% | +27.1% | +16.4% | −13.7% | |
| Per share and net cash | ||||||
| n/a | 22.8 | 24.3 | 27.1 | 32.6 | 31.3 | |
| calc | n/a | 19.90 | 14.96 | 17.04 | 16.50 | 14.85 |
Lines marked calc are worked out here from filed figures; point at one for how.