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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 24.5 | 38.3 | n/a | n/a | −75.4 | 57.8 | 28.5 | −105.9 | −64.6 | 33.5 |
| Growth | +56.3% | −50.8% | −472.2% | |||||||
| EPS, diluted | 0.75 | 1.16 | n/a | n/a | −2.26 | 1.72 | 0.84 | −3.10 | −1.88 | 0.96 |
| Growth | +54.7% | −51.2% | −469.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 48.9 | 88.2 | n/a | n/a | 74.4 | 70.6 | −20.8 | 24.0 | 25.5 | 33.0 |
| Capital expenditure | −45.5 | −44.4 | n/a | n/a | −23.4 | −27.4 | −36.9 | −26.4 | −14.3 | −17.2 |
| Free cash flow | 3.4 | 43.9 | n/a | n/a | 51.0 | 43.2 | −57.7 | −2.5 | 11.2 | 15.7 |
| Growth | +1,184.1% | −15.3% | −233.5% | +41.0% | ||||||
| Buybacks | n/a | −0.1 | 0.3 | 0.9 | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −14.5 | −14.5 | n/a | n/a | −216.0 | −16.2 | −17.0 | −8.9 | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.5 | 36.5 | 34.4 | 31.4 | 11.8 | 30.5 | 19.2 | 9.7 | 7.1 | 6.7 |
| Total debt | 95.0 | 152.0 | 101.5 | 42.0 | 134.0 | 73.0 | 137.0 | 0.0 | 60.6 | 34.6 |
| Net cash (debt) | −65.5 | −115.5 | −67.1 | −10.6 | −122.2 | −42.5 | −117.8 | 9.7 | −53.5 | −27.8 |
| Shareholders’ equity | 310.8 | 343.8 | 354.9 | 376.7 | 109.1 | 184.7 | 201.8 | 155.7 | 181.0 | 216.6 |
| Debt to equity | 0.31 | 0.44 | 0.29 | 0.11 | 1.23 | 0.40 | 0.68 | 0.00 | 0.33 | 0.16 |
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 | ||||||||||
| 29.5 | 36.5 | 34.4 | 31.4 | 11.8 | 30.5 | 19.2 | 9.7 | 7.1 | 6.7 | |
| 91.1 | 123.4 | 127.7 | 91.0 | 89.1 | 105.0 | 87.5 | 56.8 | 65.0 | 82.1 | |
| 66.1 | 86.9 | 93.8 | 64.2 | 66.4 | 88.6 | 127.8 | 49.7 | 51.4 | 65.0 | |
| 260.7 | 223.1 | 228.4 | 173.6 | 166.5 | 170.4 | 186.4 | 151.2 | 137.0 | 133.0 | |
| 117.8 | 128.2 | 81.4 | 81.4 | 67.7 | 70.6 | 70.6 | 35.7 | 22.4 | 22.4 | |
| 651.2 | 755.7 | 707.4 | 712.7 | 514.9 | 523.6 | 542.1 | 446.5 | 356.4 | 371.4 | |
| Growth | +16.1% | −6.4% | +0.7% | −27.8% | +1.7% | +3.5% | −17.6% | −20.2% | +4.2% | |
| Liabilities | ||||||||||
| 95.0 | 152.0 | 101.5 | 42.0 | 134.0 | 73.0 | 137.0 | 0.0 | 60.6 | 34.6 | |
| calc | 95.0 | 152.0 | 101.5 | 42.0 | 134.0 | 73.0 | 137.0 | 0.0 | 60.6 | 34.6 |
| 340.4 | 412.0 | 352.5 | 335.9 | 405.8 | 338.9 | 340.3 | 290.8 | 175.4 | 154.8 | |
| Equity | ||||||||||
| 463.5 | 487.2 | 497.5 | 530.5 | 239.5 | 281.2 | 292.7 | 178.0 | 113.4 | 146.9 | |
| 310.8 | 343.8 | 354.9 | 376.7 | 109.1 | 184.7 | 201.8 | 155.7 | 181.0 | 216.6 | |
| Growth | +10.6% | +3.2% | +6.2% | −71.1% | +69.4% | +9.2% | −22.9% | +16.3% | +19.7% | |
| Per share and net cash | ||||||||||
| calc | −65.5 | −115.5 | −67.1 | −10.6 | −122.2 | −42.5 | −117.8 | 9.7 | −53.5 | −27.8 |
| 32.9 | 33.0 | 33.2 | 33.4 | 33.5 | 33.7 | 34.0 | 34.4 | 34.7 | 34.7 | |
| calc | 9.44 | 10.41 | 10.70 | 11.29 | 3.26 | 5.48 | 5.93 | 4.52 | 5.22 | 6.23 |
Lines marked calc are worked out here from filed figures; point at one for how.