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.
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 21.9 | 20.0 | 21.3 | 39.2 | 41.0 | 35.2 | 47.5 | 20.0 | 31.9 | 49.2 | |
| 982.5 | 1,043.1 | 1,265.4 | 1,804.9 | 1,917.0 | 1,938.1 | 2,242.3 | 2,562.9 | 2,512.9 | 2,596.5 | |
| Growth | +6.2% | +21.3% | +42.6% | +6.2% | +1.1% | +15.7% | +14.3% | −2.0% | +3.3% | |
| Liabilities | ||||||||||
| 522.2 | 517.3 | 694.2 | 950.5 | 963.8 | 917.6 | 1,068.3 | 1,397.0 | 1,295.6 | 1,526.2 | |
| calc | 522.2 | 517.3 | 694.2 | 950.5 | 963.8 | 917.6 | 1,068.3 | 1,397.0 | 1,295.6 | 1,526.2 |
| 633.5 | 622.8 | 809.5 | 1,149.5 | 1,160.2 | 1,158.2 | 1,338.3 | 1,757.7 | 1,623.2 | 1,767.3 | |
| Equity | ||||||||||
| 148.1 | 226.7 | 273.9 | 408.6 | 523.2 | 555.4 | 647.5 | 572.6 | 670.6 | 627.8 | |
| Growth | +53.0% | +20.8% | +49.2% | +28.1% | +6.1% | +16.6% | −11.6% | +17.1% | −6.4% | |
| Per share and net cash | ||||||||||
| calc | −500.2 | −497.3 | −673.0 | −911.3 | −922.8 | −882.3 | −1,020.8 | −1,376.9 | −1,263.6 | −1,477.0 |
| 37.5 | 44.9 | 50.0 | 56.3 | 59.1 | 63.0 | 67.7 | 66.8 | 79.7 | 80.2 | |
| calc | 3.95 | 5.04 | 5.48 | 7.26 | 8.86 | 8.81 | 9.56 | 8.57 | 8.41 | 7.83 |
Lines marked calc are worked out here from filed figures; point at one for how.