Closing prices at the end of each trading day, from 29 Jan 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | −6.1 | 132.3 | −30.4 | 76.9 | 115.6 | 135.6 |
| Growth | −123.0% | +50.3% | +17.3% | |||
| EPS, diluted | −0.34 | 4.64 | −0.96 | 1.89 | 2.10 | 1.96 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −58.2 | −241.7 | −235.7 | −96.3 | −316.9 | −535.5 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 44.7 | 31.7 | 10.6 | 4.8 | 9.6 | 19.1 |
| Total debt | 310.0 | 466.0 | 620.0 | 645.5 | 888.0 | 1,305.8 |
| Net cash (debt) | −265.3 | −434.3 | −609.4 | −640.7 | −878.4 | −1,286.7 |
| Shareholders’ equity | n/a | 446.5 | 459.6 | 611.2 | 823.0 | 1,094.0 |
| Debt to equity | n/a | 1.04 | 1.35 | 1.06 | 1.08 | 1.19 |
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 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 2.1 | 4.3 | 6.1 | 6.6 | 8.9 | 10.4 | |
| −6.1 | 132.3 | −30.4 | 76.9 | 115.6 | 135.6 | |
| Growth | −123.0% | +50.3% | +17.3% | |||
| Per share | ||||||
| −0.34 | 5.09 | −0.96 | 1.98 | 2.19 | 1.96 | |
| −0.34 | 4.64 | −0.96 | 1.89 | 2.10 | 1.96 | |
| Growth | −120.7% | +11.1% | −6.7% | |||
| 18.1 | 26.0 | 31.7 | 38.9 | 52.7 | 69.3 | |
| 18.1 | 29.3 | 35.2 | 42.7 | 56.7 | 69.3 | |
| Growth | +62.1% | +20.0% | +21.4% | +32.8% | +22.1% | |
† The diluted share count jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.