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 | 255.2 | 240.2 | 294.7 | 322.4 | 349.8 | 437.8 | 499.0 | 644.4 | 732.0 | 719.9 |
| Growth | −5.9% | +22.7% | +9.4% | +8.5% | +25.1% | +14.0% | +29.1% | +13.6% | −1.7% | |
| Operating income | 15.4 | −1.3 | −8.6 | −0.0 | 11.0 | 69.9 | 107.5 | 197.0 | 205.4 | 140.4 |
| Net income | 9.8 | 3.6 | −5.7 | 48.9 | 1.4 | 62.1 | 91.4 | 137.5 | 159.5 | 98.1 |
| Growth | −62.9% | −257.3% | −97.1% | +4,327.4% | +47.1% | +50.5% | +16.0% | −38.5% | ||
| EPS, diluted | 0.21 | 0.08 | −0.12 | 0.98 | 0.03 | 1.25 | 1.74 | 2.60 | 3.06 | 2.03 |
| Growth | −61.9% | −250.0% | −96.9% | +4,066.7% | +39.2% | +49.4% | +17.7% | −33.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.8% | 37.7% | 36.3% | 40.9% | 41.0% | 45.6% | 49.9% | 54.5% | 51.1% | 49.5% |
| Operating margin | 6.0% | −0.5% | −2.9% | −0.0% | 3.1% | 16.0% | 21.5% | 30.6% | 28.1% | 19.5% |
| Net margin | 3.8% | 1.5% | −1.9% | 15.2% | 0.4% | 14.2% | 18.3% | 21.3% | 21.8% | 13.6% |
| Free cash flow margin | 6.7% | 1.7% | −2.9% | 0.1% | 6.7% | 16.1% | 13.1% | 22.6% | 23.5% | 16.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.6 | 39.2 | 38.2 | 41.8 | 57.3 | 98.0 | 89.2 | 183.5 | 213.4 | 156.1 |
| Capital expenditure | −21.4 | −35.1 | −46.8 | −41.6 | −33.9 | −27.5 | −24.0 | −38.2 | −41.0 | −34.9 |
| Free cash flow | 17.2 | 4.1 | −8.6 | 0.2 | 23.4 | 70.5 | 65.1 | 145.3 | 172.3 | 121.2 |
| Growth | −76.1% | −309.7% | +11,209.7% | +201.3% | −7.6% | +123.1% | +18.6% | −29.7% | ||
| Buybacks | −9.9 | −30.7 | −25.0 | −22.3 | −24.4 | −28.9 | −39.9 | −58.1 | −85.5 | −75.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 72.4 | 65.6 | 86.3 | 73.7 | 92.6 | 126.4 | 156.1 | 144.3 | 151.6 | 170.2 |
| Total debt | 36.0 | 45.7 | 49.1 | 46.3 | 45.9 | 78.2 | 76.6 | 603.2 | 613.5 | 619.7 |
| Net cash (debt) | 36.3 | 19.9 | 37.2 | 27.4 | 46.7 | 48.2 | 79.5 | −458.9 | −461.9 | −449.5 |
| Shareholders’ equity | 329.3 | 333.7 | 332.4 | 381.4 | 402.3 | 445.5 | 528.7 | 639.4 | 732.3 | 788.8 |
| Debt to equity | 0.11 | 0.14 | 0.15 | 0.12 | 0.11 | 0.18 | 0.14 | 0.94 | 0.84 | 0.79 |
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 | ||||||||||
| 72.4 | 65.6 | 86.3 | 73.7 | 92.6 | 126.4 | 156.1 | 144.3 | 151.6 | 170.2 | |
| 26.8 | 36.0 | 52.2 | 45.4 | 66.0 | 78.8 | 88.8 | 114.9 | 136.3 | 143.6 | |
| 79.8 | 63.6 | 69.3 | 110.5 | 96.8 | 92.8 | 103.6 | 105.8 | 153.7 | 176.9 | |
| 152.9 | 180.5 | 210.4 | 233.9 | 260.1 | 244.2 | 238.3 | 282.7 | 297.3 | 310.6 | |
| 4.0 | 4.5 | 4.0 | 3.6 | 3.9 | 3.3 | 3.1 | 3.2 | 3.0 | 3.4 | |
| 427.7 | 451.1 | 513.6 | 587.0 | 631.2 | 671.5 | 742.0 | 1,512.9 | 1,577.5 | 1,629.3 | |
| Growth | +5.5% | +13.9% | +14.3% | +7.5% | +6.4% | +10.5% | +103.9% | +4.3% | +3.3% | |
| Liabilities | ||||||||||
| 36.0 | 45.7 | 49.1 | 46.3 | 45.9 | 78.2 | 76.6 | 603.2 | 613.5 | 619.7 | |
| calc | 36.0 | 45.7 | 49.1 | 46.3 | 45.9 | 78.2 | 76.6 | 603.2 | 613.5 | 619.7 |
| 98.5 | 117.3 | 149.2 | 159.4 | 182.5 | 226.0 | 213.3 | 873.5 | 845.2 | 840.5 | |
| Equity | ||||||||||
| 70.9 | 72.6 | 67.5 | 116.4 | 117.8 | 180.3 | 271.7 | 409.3 | 568.8 | 666.9 | |
| 329.3 | 333.7 | 332.4 | 381.4 | 402.3 | 445.5 | 528.7 | 639.4 | 732.3 | 788.8 | |
| Growth | +1.4% | −0.4% | +14.7% | +5.5% | +10.7% | +18.7% | +21.0% | +14.5% | +7.7% | |
| Per share and net cash | ||||||||||
| calc | 36.3 | 19.9 | 37.2 | 27.4 | 46.7 | 48.2 | 79.5 | −458.9 | −461.9 | −449.5 |
| 46.2 | 46.6 | 46.6 | 46.6 | 47.5 | 47.7 | 48.1 | 48.1 | 47.6 | 45.6 | |
| calc | 7.12 | 7.16 | 7.13 | 8.19 | 8.47 | 9.34 | 10.99 | 13.30 | 15.38 | 17.28 |
Lines marked calc are worked out here from filed figures; point at one for how.