Closing prices at the end of each trading day, from 21 Oct 2021. 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 | n/a | n/a | n/a | n/a | 47.0 | 45.6 | 32.3 | 44.3 | 73.6 | 34.0 |
| Growth | −2.9% | −29.3% | +37.5% | +66.0% | −53.7% | |||||
| EPS, diluted | n/a | n/a | n/a | n/a | 1.70 | 1.33 | 0.79 | 1.09 | 1.89 | 0.93 |
| Growth | −21.8% | −40.6% | +38.0% | +73.4% | −50.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | n/a | n/a | −106.1 | −61.2 | −359.8 | 112.4 | 69.8 | 186.3 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −10.8 | n/a | −36.0 | −12.5 |
| Dividends paid | n/a | n/a | n/a | n/a | −7.3 | −17.9 | −51.6 | −73.3 | −69.9 | −51.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 45.8 | 14.9 | 4.7 | 5.8 | 3.0 | 5.8 | 18.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 79.5 | 549.0 | 510.1 | 552.3 | 435.3 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −74.8 | −543.2 | −507.1 | −546.6 | −417.2 |
| Shareholders’ equity | n/a | n/a | n/a | 376.3 | 466.2 | 606.2 | 576.1 | 547.1 | 514.9 | 485.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.13 | 0.95 | 0.93 | 1.07 | 0.90 |
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 | ||||||||||
| n/a | n/a | n/a | 45.8 | 14.9 | 4.7 | 5.8 | 3.0 | 5.8 | 18.2 | |
| n/a | n/a | n/a | n/a | n/a | 738.3 | 1,141.8 | 1,079.2 | 1,091.4 | 960.1 | |
| Growth | +54.6% | −5.5% | +1.1% | −12.0% | ||||||
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 79.5 | 549.0 | 510.1 | 552.3 | 435.3 | |
| calc | n/a | n/a | n/a | n/a | n/a | 79.5 | 549.0 | 510.1 | 552.3 | 435.3 |
| n/a | n/a | n/a | n/a | n/a | 132.2 | 565.7 | 532.1 | 576.5 | 475.1 | |
| Equity | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −0.3 | −19.3 | −47.6 | −43.5 | −49.9 | |
| n/a | n/a | n/a | 376.3 | 466.2 | 606.2 | 576.1 | 547.1 | 514.9 | 485.0 | |
| Growth | +23.9% | +30.0% | −5.0% | −5.0% | −5.9% | −5.8% | ||||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −74.8 | −543.2 | −507.1 | −546.6 | −417.2 |
| n/a | n/a | n/a | n/a | 31.4 | 41.4 | 40.5 | 40.5 | 37.3 | 36.1 | |
| calc | n/a | n/a | n/a | n/a | 14.84 | 14.65 | 14.22 | 13.50 | 13.79 | 13.42 |
Lines marked calc are worked out here from filed figures; point at one for how.