Closing prices at the end of each trading day, from 28 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|
| Operating income | 81.4 | 183.4 | 215.6 | 242.5 | 178.7 | 202.2 | 188.8 |
| Net income | 56.6 | 151.4 | 170.2 | 208.6 | 219.4 | 220.6 | 118.2 |
| Growth | +167.4% | +12.4% | +22.6% | +5.2% | +0.5% | −46.4% | |
| EPS, diluted | 6.52 | 17.41 | 19.60 | 3.77 | 3.84 | 3.85 | 2.08 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 73.3 | 132.3 | 195.3 | 288.7 | 117.9 | 129.2 | 209.8 |
| Capital expenditure | −1.0 | −1.7 | −2.0 | −3.1 | −6.5 | −36.7 | −19.3 |
| Free cash flow | 72.3 | 130.6 | 193.3 | 285.6 | 111.4 | 92.5 | 190.5 |
| Growth | +80.6% | +48.0% | +47.7% | −61.0% | −17.0% | +105.9% | |
| Buybacks | n/a | 0.0 | 0.0 | −50.8 | −63.4 | −62.8 | −90.3 |
| Dividends paid | −45.9 | −76.2 | −176.3 | −256.0 | −211.3 | −190.1 | −203.2 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|
| Cash | 11.7 | 3.9 | 83.4 | 102.6 | 136.6 | 660.3 | 223.3 |
| Shareholders’ equity | 68.1 | 108.1 | 19.2 | 1,414.8 | 1,372.5 | 1,378.9 | 1,942.4 |
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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 11.7 | 3.9 | 83.4 | 102.6 | 136.6 | 660.3 | 223.3 | |
| 19.3 | 16.4 | 15.0 | 14.3 | 12.0 | 12.6 | 59.1 | |
| n/a | n/a | n/a | n/a | n/a | 162.3 | 555.2 | |
| n/a | 311.8 | 328.5 | 1,647.0 | 1,767.0 | 2,299.7 | 3,585.1 | |
| Growth | +5.4% | +401.3% | +7.3% | +30.2% | +55.9% | ||
| Liabilities | |||||||
| n/a | n/a | 309.3 | 232.1 | 391.4 | 918.9 | 1,643.0 | |
| Equity | |||||||
| n/a | 91.4 | 0.0 | 70.2 | 81.3 | 111.4 | 30.7 | |
| 68.1 | 108.1 | 19.2 | 1,414.8 | 1,372.5 | 1,378.9 | 1,942.4 | |
| Growth | +58.9% | −82.2% | +7,260.9% | −3.0% | +0.5% | +40.9% | |