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 | 313.1 | 299.2 | 297.7 | 286.3 | 321.8 | 418.8 | 606.3 | 600.5 | 624.6 | 648.9 |
| Growth | −4.4% | −0.5% | −3.8% | +12.4% | +30.1% | +44.8% | −1.0% | +4.0% | +3.9% | |
| Operating income | 38.3 | 34.9 | 32.5 | 12.8 | 24.8 | 30.4 | −137.3 | −48.3 | 33.1 | 47.9 |
| Net income | 24.2 | 21.1 | 25.6 | 10.0 | 18.8 | 17.8 | −115.0 | −47.3 | 16.1 | 31.6 |
| Growth | −12.6% | +21.4% | −60.9% | +88.0% | −5.7% | −747.8% | +95.8% | |||
| EPS, diluted | 1.49 | 1.29 | 1.54 | 0.62 | 1.25 | 0.97 | −6.08 | −2.93 | 0.55 | 1.36 |
| Growth | −13.4% | +19.4% | −59.7% | +101.6% | −22.4% | −726.8% | +147.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.2% | 11.6% | 10.9% | 4.5% | 7.7% | 7.3% | −22.7% | −8.0% | 5.3% | 7.4% |
| Net margin | 7.7% | 7.1% | 8.6% | 3.5% | 5.8% | 4.2% | −19.0% | −7.9% | 2.6% | 4.9% |
| Free cash flow margin | 12.7% | 11.1% | 11.7% | 10.9% | 12.4% | 1.1% | 2.1% | 5.3% | 4.4% | 7.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 56.0 | 47.9 | 44.2 | 38.4 | 44.8 | 16.3 | 29.2 | 45.5 | 48.9 | 62.0 |
| Capital expenditure | −16.4 | −14.8 | −9.4 | −7.3 | −4.9 | −11.8 | −16.4 | −13.9 | −21.1 | −15.9 |
| Free cash flow | 39.6 | 33.2 | 34.7 | 31.1 | 39.9 | 4.4 | 12.8 | 31.6 | 27.8 | 46.1 |
| Growth | −16.3% | +4.8% | −10.5% | +28.2% | −88.9% | +189.1% | +146.5% | −12.1% | +65.9% | |
| Buybacks | −0.8 | −1.6 | −1.8 | −40.5 | −15.7 | −3.0 | −1.5 | −10.7 | −4.2 | −4.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 146.4 | 179.2 | 212.1 | 202.7 | 227.7 | 149.6 | 102.5 | 116.7 | 131.9 | 174.1 |
| Total debt | n/a | n/a | n/a | n/a | 0.0 | 160.5 | 93.2 | 94.7 | 93.4 | 94.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 227.7 | −10.9 | 9.4 | 22.0 | 38.5 | 79.4 |
| Shareholders’ equity | 264.7 | 289.4 | 321.3 | 296.7 | 306.9 | 415.6 | 349.7 | 292.0 | 303.9 | 294.8 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.00 | 0.39 | 0.27 | 0.32 | 0.31 | 0.32 |
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 | ||||||||||
| 146.4 | 179.2 | 212.1 | 202.7 | 227.7 | 149.6 | 102.5 | 116.7 | 131.9 | 174.1 | |
| 6.9 | 7.1 | 14.1 | 11.3 | 17.7 | 36.0 | 42.4 | 51.0 | 62.5 | 65.7 | |
| 97.7 | 95.2 | 86.9 | 78.5 | 68.4 | 102.4 | 100.9 | 87.5 | 73.4 | 70.6 | |
| 33.9 | 33.9 | 33.9 | 26.6 | 26.6 | 243.5 | 112.6 | 59.6 | 59.6 | 59.6 | |
| 315.6 | 339.0 | 371.0 | 354.9 | 371.0 | 725.6 | 615.1 | 557.4 | 570.1 | 521.4 | |
| Growth | +7.4% | +9.4% | −4.3% | +4.5% | +95.6% | −15.2% | −9.4% | +2.3% | −8.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.0 | 8.8 | 0.0 | 0.0 | 0.0 | 0.0 | |
| n/a | n/a | n/a | n/a | 0.0 | 151.8 | 93.2 | 94.7 | 93.4 | 94.7 | |
| calc | n/a | n/a | n/a | n/a | 0.0 | 160.5 | 93.2 | 94.7 | 93.4 | 94.7 |
| 51.0 | 49.6 | 49.7 | 58.2 | 64.1 | 310.0 | 265.3 | 265.4 | 266.2 | 226.6 | |
| Equity | ||||||||||
| 87.4 | 108.6 | 133.9 | 106.0 | 111.2 | 128.9 | 13.9 | −49.1 | −41.8 | −16.5 | |
| 264.7 | 289.4 | 321.3 | 296.7 | 306.9 | 415.6 | 349.7 | 292.0 | 303.9 | 294.8 | |
| Growth | +9.3% | +11.0% | −7.6% | +3.4% | +35.4% | −15.9% | −16.5% | +4.1% | −3.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 227.7 | −10.9 | 9.4 | 22.0 | 38.5 | 79.4 |
| 16.1 | 16.3 | 16.4 | 15.2 | 14.8 | 18.7 | 18.9 | 17.6 | 17.7 | 18.1 | |
| calc | 16.43 | 17.79 | 19.56 | 19.55 | 20.73 | 22.21 | 18.51 | 16.59 | 17.16 | 16.26 |
Lines marked calc are worked out here from filed figures; point at one for how.