Closing prices at the end of each trading day, from 8 Oct 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 322.6 | 331.2 | 352.7 | 362.4 | 362.6 | 350.4 | 349.7 |
| Growth | +2.7% | +6.5% | +2.8% | +0.0% | −3.4% | −0.2% | |
| Operating income | 189.8 | 196.7 | 175.1 | 151.9 | 147.2 | 149.4 | 150.2 |
| Net income | 213.0 | 152.9 | 109.0 | 72.7 | 77.3 | 89.4 | 84.5 |
| Growth | −28.2% | −28.7% | −33.3% | +6.3% | +15.7% | −5.5% | |
| EPS, diluted | 10.70 | 7.68 | 5.44 | 3.64 | 3.94 | 4.62 | 4.35 |
| Growth | −28.2% | −29.2% | −33.1% | +8.2% | +17.3% | −5.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 84.5% | 83.9% | 83.6% | 82.9% | 81.2% | 80.1% | 79.8% |
| Operating margin | 58.9% | 59.4% | 49.7% | 41.9% | 40.6% | 42.6% | 43.0% |
| Net margin | 66.0% | 46.2% | 30.9% | 20.1% | 21.3% | 25.5% | 24.2% |
| Free cash flow margin | 63.2% | 62.3% | 56.9% | 14.7% | 21.4% | 25.2% | 30.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 226.7 | 238.8 | 233.7 | 83.1 | 114.1 | 121.7 | 136.1 |
| Capital expenditure | −22.9 | −32.5 | −33.0 | −30.0 | −36.5 | −33.4 | −30.2 |
| Free cash flow | 203.8 | 206.3 | 200.7 | 53.1 | 77.7 | 88.3 | 105.9 |
| Growth | +1.3% | −2.7% | −73.5% | +46.2% | +13.7% | +19.9% | |
| Buybacks | n/a | n/a | n/a | −7.6 | −23.7 | −1.0 | −23.2 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 51.1 | 66.2 | 66.8 | 94.2 | 88.7 | 33.5 | 74.7 |
| Total debt | n/a | 0.0 | 792.0 | 793.9 | 734.0 | 593.0 | 558.4 |
| Net cash (debt) | n/a | 66.2 | −725.3 | −699.7 | −645.3 | −559.4 | −483.7 |
| Shareholders’ equity | 466.2 | 1,122.5 | −332.7 | −255.3 | −176.1 | −79.5 | 13.8 |
| Debt to equity | n/a | 0.00 | n/a | n/a | n/a | n/a | 40.54 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 51.1 | 66.2 | 66.8 | 94.2 | 88.7 | 33.5 | 74.7 | |
| n/a | 16.1 | 24.8 | 28.0 | 26.3 | 24.9 | 23.7 | |
| n/a | 25.1 | 33.8 | 55.0 | 81.2 | 100.1 | 116.9 | |
| 320.1 | 342.4 | 339.2 | 346.6 | 348.8 | 345.0 | 352.9 | |
| n/a | 1,491.4 | 562.8 | 633.9 | 647.3 | 602.2 | 663.8 | |
| Growth | −62.3% | +12.6% | +2.1% | −7.0% | +10.2% | ||
| Liabilities | |||||||
| n/a | n/a | n/a | 0.0 | 8.6 | 18.9 | 7.0 | |
| n/a | 0.0 | 792.0 | 793.9 | 725.4 | 574.1 | 551.3 | |
| calc | n/a | 0.0 | 792.0 | 793.9 | 734.0 | 593.0 | 558.4 |
| n/a | 368.9 | 895.5 | 889.2 | 823.4 | 681.7 | 650.0 | |
| Equity | |||||||
| n/a | 0.0 | −318.9 | −250.4 | −173.1 | −83.7 | 0.8 | |
| 466.2 | 1,122.5 | −332.7 | −255.3 | −176.1 | −79.5 | 13.8 | |
| Growth | +140.8% | −129.6% | |||||
| Per share and net cash | |||||||
| calc | n/a | 66.2 | −725.3 | −699.7 | −645.3 | −559.4 | −483.7 |
| n/a | 0.0 | 20.0 | 19.9 | 19.2 | 19.5 | 19.0 | |
| calc | n/a | n/a | −16.65 | −12.82 | −9.15 | −4.07 | 0.73 |
Lines marked calc are worked out here from filed figures; point at one for how.