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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258.4 | 302.8 | 76.4 | 105.9 | 217.1 | 91.9 | 234.9 | 413.1 | 433.2 | 285.2 |
| Growth | +17.2% | −74.8% | +38.6% | +105.1% | −57.7% | +155.5% | +75.9% | +4.9% | −34.2% | |
| Operating income | 57.2 | 39.8 | 32.0 | 42.6 | 48.7 | 59.2 | 134.4 | 61.1 | 92.5 | 80.9 |
| Net income | 28.1 | 21.0 | 17.2 | 24.1 | 29.2 | 21.9 | 74.7 | 8.3 | 35.6 | 5.6 |
| Growth | −25.0% | −18.3% | +39.8% | +21.2% | −24.9% | +241.4% | −88.9% | +330.1% | −84.3% | |
| EPS, diluted | n/a | n/a | n/a | 0.41 | 0.38 | 0.17 | 0.94 | −0.05 | 0.34 | −0.07 |
| Growth | −7.3% | −55.3% | +452.9% | −105.3% | −120.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 106.2% | 100.5% | 53.9% | 155.4% | 71.2% | 44.5% | n/a | n/a |
| Operating margin | 22.1% | 13.1% | 41.9% | 40.3% | 22.4% | 64.3% | 57.2% | 14.8% | 21.4% | 28.4% |
| Net margin | 10.9% | 7.0% | 22.5% | 22.7% | 13.4% | 23.8% | 31.8% | 2.0% | 8.2% | 2.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 57.0 | 51.2 | 56.1 | 67.7 | 91.2 | 91.2 | 116.9 | 93.3 | 112.0 | 64.2 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −12.6 | 0.0 | 0.0 |
| Dividends paid | −33.8 | −43.6 | −50.9 | −61.5 | −47.6 | −58.7 | −72.6 | −80.4 | −83.9 | −75.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.9 | 20.0 | 21.3 | 39.2 | 41.0 | 35.2 | 47.5 | 20.0 | 31.9 | 49.2 |
| Total debt | 522.2 | 517.3 | 694.2 | 950.5 | 963.8 | 917.6 | 1,068.3 | 1,397.0 | 1,295.6 | 1,526.2 |
| Net cash (debt) | −500.2 | −497.3 | −673.0 | −911.3 | −922.8 | −882.3 | −1,020.8 | −1,376.9 | −1,263.6 | −1,477.0 |
| Shareholders’ equity | 148.1 | 226.7 | 273.9 | 408.6 | 523.2 | 555.4 | 647.5 | 572.6 | 670.6 | 627.8 |
| Debt to equity | 3.52 | 2.28 | 2.53 | 2.33 | 1.84 | 1.65 | 1.65 | 2.44 | 1.93 | 2.43 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 258.4 | 302.8 | 76.4 | 105.9 | 217.1 | 91.9 | 234.9 | 413.1 | 433.2 | 285.2 | |
| Growth | +17.2% | −74.8% | +38.6% | +105.1% | −57.7% | +155.5% | +75.9% | +4.9% | −34.2% | |
| n/a | 186.6 | 73.6 | 101.5 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | 81.1 | 106.4 | 117.1 | 142.8 | 167.2 | 184.0 | n/a | n/a | |
| Growth | +31.2% | +10.1% | +22.0% | +17.0% | +10.1% | |||||
| 9.6 | 10.4 | 11.4 | 12.4 | 12.9 | 14.6 | 15.7 | 17.2 | 19.3 | 20.3 | |
| 57.2 | 39.8 | 32.0 | 42.6 | 48.7 | 59.2 | 134.4 | 61.1 | 92.5 | 80.9 | |
| Growth | −30.4% | −19.5% | +33.1% | +14.3% | +21.4% | +127.2% | −54.6% | +51.5% | −12.6% | |
| 43.1 | 30.7 | 23.5 | 31.8 | 36.7 | 24.7 | 99.8 | 9.0 | 41.9 | n/a | |
| 0.3 | 0.7 | −0.0 | −0.5 | −0.3 | −0.7 | −0.1 | 1.3 | −0.6 | −0.5 | |
| 28.1 | 21.0 | 17.2 | 24.1 | 29.2 | 21.9 | 74.7 | 8.3 | 35.6 | 5.6 | |
| Growth | −25.0% | −18.3% | +39.8% | +21.2% | −24.9% | +241.4% | −88.9% | +330.1% | −84.3% | |
| Per share | ||||||||||
| n/a | n/a | n/a | 0.41 | 0.38 | 0.17 | 0.94 | −0.05 | 0.34 | −0.07 | |
| n/a | n/a | n/a | 0.41 | 0.38 | 0.17 | 0.94 | −0.05 | 0.34 | −0.07 | |
| Growth | −7.3% | −55.3% | +452.9% | −105.3% | −120.6% | |||||
| 33.1 | 42.4 | 47.5 | 53.1 | 57.3 | 60.6 | 67.6 | 67.7 | 70.7 | 80.1 | |
| n/a | n/a | n/a | 53.1 | 57.3 | 60.6 | 67.6 | 67.7 | 70.7 | 80.1 | |
| Growth | +7.9% | +5.8% | +11.4% | +0.2% | +4.4% | +13.4% | ||||