Closing prices at the end of each trading day, from 17 Jan 2020. 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 | 7.6 | 17.3 | 17.8 | 29.2 | 32.2 | 52.3 | 68.4 | 105.1 |
| Growth | +126.6% | +2.8% | +64.4% | +10.2% | +62.3% | +30.9% | +53.5% | |
| EPS, diluted | n/a | n/a | −1.55 | 0.86 | 0.94 | 1.52 | 1.91 | 2.75 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −72.5 | −105.3 | 54.9 | 57.6 | 48.7 | 48.8 | 37.8 | 18.2 |
| Capital expenditure | −1.3 | −0.9 | −0.7 | −0.1 | −0.3 | −0.2 | −0.3 | −0.3 |
| Free cash flow | −73.8 | −106.2 | 54.2 | 57.5 | 48.3 | 48.7 | 37.5 | 17.9 |
| Growth | +6.1% | −15.9% | +0.6% | −23.0% | −52.3% | |||
| Buybacks | n/a | n/a | n/a | n/a | −0.5 | −0.9 | −1.6 | −7.3 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 15.0 | 21.5 | 13.3 | 36.0 | 45.2 | 40.6 | 49.9 | 92.1 |
| Shareholders’ equity | 136.8 | 152.8 | 219.6 | 341.1 | 376.8 | 433.4 | 516.9 | 672.5 |
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 |
|---|---|---|---|---|---|---|---|---|
| Spending | ||||||||
| 60.4% | 31.9% | 23.1% | 26.6% | 27.0% | 26.5% | 29.0% | 28.2% | |
| Returns | ||||||||
| 5.6% | 11.3% | 8.1% | 8.6% | 8.5% | 12.1% | 13.2% | 15.6% | |
| n/a | 0.8% | 0.8% | 1.0% | 0.9% | 1.2% | 1.2% | 1.4% | |
| Balance and payout | ||||||||
| n/a | 93.1% | 85.3% | 87.8% | 89.9% | 90.1% | 90.6% | 90.8% | |
| n/a | n/a | n/a | n/a | 0.9% | 1.8% | 4.1% | 41.0% | |