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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net income | n/a | n/a | n/a | 76.6 | −20.1 | −39.8 | 32.0 | 49.2 |
| Growth | −126.2% | +53.6% | ||||||
| EPS, diluted | n/a | n/a | 1.57 | 1.33 | 1.94 | 2.07 | 1.40 | 1.05 |
| Growth | −15.3% | +45.9% | +6.7% | −32.4% | −25.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | 63.7 | −144.7 | −100.9 | 106.1 | 152.9 | −57.0 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 26.4 | 38.2 | 51.3 | 51.5 | 153.3 | 45.9 | 20.4 |
| Total debt | n/a | n/a | n/a | 465.3 | 562.9 | 605.2 | 394.9 | 464.4 |
| Net cash (debt) | n/a | n/a | n/a | −414.1 | −511.4 | −451.9 | −349.0 | −444.1 |
| Shareholders’ equity | 334.5 | 332.5 | 400.4 | 434.5 | 419.9 | 346.3 | 345.7 | 353.6 |
| Debt to equity | n/a | n/a | n/a | 1.07 | 1.34 | 1.75 | 1.14 | 1.31 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | 26.4 | 38.2 | 51.3 | 51.5 | 153.3 | 45.9 | 20.4 | |
| n/a | n/a | n/a | 927.7 | 1,014.5 | 978.8 | 763.0 | 839.6 | |
| Growth | +9.4% | −3.5% | −22.0% | +10.0% | ||||
| Liabilities | ||||||||
| n/a | n/a | n/a | 465.3 | 562.9 | 605.2 | 394.9 | 464.4 | |
| calc | n/a | n/a | n/a | 465.3 | 562.9 | 605.2 | 394.9 | 464.4 |
| n/a | n/a | n/a | 493.2 | 594.6 | 632.5 | 417.4 | 486.0 | |
| Equity | ||||||||
| n/a | n/a | n/a | n/a | −51.0 | −147.0 | −168.4 | −161.2 | |
| 334.5 | 332.5 | 400.4 | 434.5 | 419.9 | 346.3 | 345.7 | 353.6 | |
| Growth | −0.6% | +20.4% | +8.5% | −3.3% | −17.5% | −0.2% | +2.3% | |
| Per share and net cash | ||||||||
| calc | n/a | n/a | n/a | −414.1 | −511.4 | −451.9 | −349.0 | −444.1 |
| 24.8 | 24.9 | 30.9 | 31.0 | 35.3 | 37.6 | 40.1 | 40.5 | |
| calc | 13.50 | 13.34 | 12.97 | 14.01 | 11.88 | 9.21 | 8.61 | 8.73 |
Lines marked calc are worked out here from filed figures; point at one for how.