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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 56.0 | 47.9 | 44.2 | 38.4 | 44.8 | 16.3 | 29.2 | 45.5 | 48.9 | 62.0 | |
| Growth | −14.4% | −7.8% | −13.1% | +16.8% | −63.7% | +79.6% | +55.8% | +7.4% | +26.8% | |
| Investment | ||||||||||
| −16.4 | −14.8 | −9.4 | −7.3 | −4.9 | −11.8 | −16.4 | −13.9 | −21.1 | −15.9 | |
| calc | 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% | |
| calc | 2.44 | 2.02 | 2.09 | 1.91 | 2.65 | 0.24 | 0.68 | 1.74 | 1.53 | 2.47 |
| −13.5 | −13.6 | −9.4 | −7.3 | −4.2 | −336.7 | −13.7 | −13.8 | −21.1 | 4.8 | |
| Financing | ||||||||||
| −1.8 | −1.5 | −1.8 | −40.5 | −15.7 | 242.3 | −35.7 | −16.9 | −13.2 | −49.2 | |
| −0.8 | −1.6 | −1.8 | −40.5 | −15.7 | −3.0 | −1.5 | −10.7 | −4.2 | −4.3 | |
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.