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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 651.2 | 717.2 | 787.1 | 866.9 | 1,032.3 | 1,215.7 | 1,824.4 | 1,374.6 | 1,769.9 |
| Growth | +10.1% | +9.8% | +10.1% | +19.1% | +17.8% | +50.1% | −24.7% | +28.8% | |
| Operating income | 23.8 | 36.6 | 59.1 | 51.6 | 71.5 | 95.4 | 133.0 | 82.2 | 108.7 |
| Net income | 12.0 | 37.5 | 38.0 | 44.4 | 54.1 | 70.5 | 94.9 | 62.5 | 56.8 |
| Growth | +211.6% | +1.3% | +17.0% | +21.6% | +30.4% | +34.7% | −34.2% | −9.1% | |
| EPS, diluted | 0.26 | 0.82 | 0.81 | 0.93 | 1.10 | 1.35 | 1.78 | 1.17 | 1.07 |
| Growth | +215.4% | −1.2% | +14.8% | +18.3% | +22.7% | +31.9% | −34.3% | −8.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.6% | 20.1% | 22.1% | 19.4% | 18.2% | 18.9% | 15.9% | 17.9% | 14.5% |
| Operating margin | 3.7% | 5.1% | 7.5% | 6.0% | 6.9% | 7.9% | 7.3% | 6.0% | 6.1% |
| Net margin | 1.8% | 5.2% | 4.8% | 5.1% | 5.2% | 5.8% | 5.2% | 4.5% | 3.2% |
| Free cash flow margin | −8.5% | −19.3% | −7.3% | −23.4% | −10.2% | −14.6% | −18.8% | −5.5% | 6.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −52.6 | −135.6 | −53.2 | −196.3 | −102.6 | −172.3 | −338.3 | −70.0 | 117.6 |
| Capital expenditure | −2.8 | −2.9 | −3.9 | −6.7 | −2.2 | −4.9 | −5.3 | −5.7 | −4.3 |
| Free cash flow | −55.4 | −138.4 | −57.1 | −203.0 | −104.8 | −177.2 | −343.6 | −75.7 | 113.3 |
| Growth | |||||||||
| Buybacks | −6.4 | −3.4 | −1.8 | −0.1 | −0.0 | 0.0 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.6 | 24.3 | 61.4 | 33.2 | 66.4 | 50.5 | 115.5 | 79.3 | 108.5 |
| Total debt | 159.9 | 195.6 | 246.1 | 336.2 | 69.4 | 78.9 | 331.5 | 322.2 | 149.4 |
| Net cash (debt) | −139.3 | −171.4 | −184.7 | −302.9 | −2.9 | −28.5 | −215.9 | −243.0 | −40.8 |
| Shareholders’ equity | 294.3 | 336.6 | 376.9 | 428.9 | 492.8 | 704.3 | 824.0 | 902.0 | 1,013.2 |
| Debt to equity | 0.54 | 0.58 | 0.65 | 0.78 | 0.14 | 0.11 | 0.40 | 0.36 | 0.15 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| −52.6 | −135.6 | −53.2 | −196.3 | −102.6 | −172.3 | −338.3 | −70.0 | 117.6 | |
| Growth | |||||||||
| 22.8 | 23.9 | 29.1 | 37.7 | 40.1 | 44.8 | 54.3 | 65.9 | 89.2 | |
| Investment | |||||||||
| −2.8 | −2.9 | −3.9 | −6.7 | −2.2 | −4.9 | −5.3 | −5.7 | −4.3 | |
| calc | −55.4 | −138.4 | −57.1 | −203.0 | −104.8 | −177.2 | −343.6 | −75.7 | 113.3 |
| Growth | |||||||||
| calc | −1.19 | −3.03 | −1.22 | −4.25 | −2.14 | −3.39 | −6.45 | −1.42 | 2.13 |
| −79.6 | −88.0 | −133.2 | −142.2 | −181.0 | −205.3 | −328.4 | −566.9 | −386.6 | |
| Financing | |||||||||
| 134.1 | 230.2 | 224.5 | 317.4 | 305.2 | 365.5 | 730.2 | 640.8 | 313.9 | |
| −6.4 | −3.4 | −1.8 | −0.1 | −0.0 | 0.0 | 0.0 | n/a | n/a | |
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.