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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 38.6 | 39.2 | 38.2 | 41.8 | 57.3 | 98.0 | 89.2 | 183.5 | 213.4 | 156.1 | |
| Growth | +1.7% | −2.6% | +9.4% | +37.1% | +71.1% | −9.0% | +105.8% | +16.3% | −26.8% | |
| n/a | 6.4 | 6.1 | 7.1 | 9.0 | 10.2 | 12.6 | 25.7 | n/a | n/a | |
| Investment | ||||||||||
| −21.4 | −35.1 | −46.8 | −41.6 | −33.9 | −27.5 | −24.0 | −38.2 | −41.0 | −34.9 | |
| calc | 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% | ||
| calc | 0.36 | 0.08 | −0.19 | 0.00 | 0.48 | 1.42 | 1.24 | 2.74 | 3.31 | 2.51 |
| −39.5 | −36.9 | −42.2 | −50.5 | −36.4 | −28.7 | −32.8 | −649.1 | −124.9 | −70.3 | |
| Financing | ||||||||||
| 7.1 | −7.7 | 25.0 | −3.8 | −2.2 | −37.0 | −26.4 | 454.1 | −81.0 | −67.4 | |
| −9.9 | −30.7 | −25.0 | −22.3 | −24.4 | −28.9 | −39.9 | −58.1 | −85.5 | −75.6 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.