Closing prices at the end of each trading day, from 12 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | n/a | 59.6 | 18.3 | 76.4 | 95.8 | 92.5 |
| Growth | −69.2% | +316.5% | +25.4% | −3.4% | ||
| EPS, diluted | 0.37 | 1.41 | 0.35 | 1.40 | 1.76 | 1.70 |
| Growth | +281.1% | −75.2% | +300.0% | +25.7% | −3.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −61.4 | −135.1 | 91.1 | −76.9 | 309.3 | −72.0 |
| Buybacks | 0.0 | 0.0 | −3.0 | −0.0 | 0.0 | 0.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 388.8 | 322.9 | 428.3 | 344.2 | 414.3 | 364.3 |
| Total debt | n/a | 812.0 | 1,086.0 | 1,177.8 | 1,031.7 | 1,146.4 |
| Net cash (debt) | n/a | −489.1 | −657.7 | −833.6 | −617.4 | −782.1 |
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 | ||||||
| 388.8 | 322.9 | 428.3 | 344.2 | 414.3 | 364.3 | |
| n/a | 2,011.0 | 2,537.7 | 2,523.9 | 2,449.4 | 2,572.6 | |
| Growth | +26.2% | −0.5% | −2.9% | +5.0% | ||
| Liabilities | ||||||
| n/a | 812.0 | 1,086.0 | 1,177.8 | 1,031.7 | 1,146.4 | |
| calc | n/a | 812.0 | 1,086.0 | 1,177.8 | 1,031.7 | 1,146.4 |
| n/a | 1,168.7 | 1,538.0 | 1,537.2 | 1,456.5 | 1,576.6 | |
| Equity | ||||||
| 0.0 | 0.0 | −163.4 | −131.8 | −125.2 | −119.6 | |
| Per share and net cash | ||||||
| calc | n/a | −489.1 | −657.7 | −833.6 | −617.4 | −782.1 |
| 42.3 | 42.3 | 54.6 | 54.6 | 54.6 | 54.6 | |
Lines marked calc are worked out here from filed figures; point at one for how.