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 | 115.5 | 116.8 | 118.9 | 111.9 | 138.1 | 135.2 | 122.7 | 127.3 | 127.3 | 140.8 |
| Growth | +1.2% | +1.8% | −5.9% | +23.5% | −2.1% | −9.3% | +3.8% | −0.0% | +10.6% | |
| Net income | 13.5 | 6.6 | 18.0 | 18.9 | 22.1 | 28.7 | 29.2 | 23.6 | 19.8 | 26.8 |
| Growth | −51.2% | +174.2% | +4.7% | +17.3% | +29.6% | +1.7% | −19.1% | −16.0% | +35.3% | |
| EPS, diluted | 3.89 | 1.88 | 5.15 | 5.47 | 6.06 | 7.95 | 8.29 | 6.92 | 6.01 | 8.29 |
| Growth | −51.7% | +173.9% | +6.2% | +10.8% | +31.2% | +4.3% | −16.5% | −13.2% | +37.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 11.7% | 5.6% | 15.2% | 16.9% | 16.0% | 21.2% | 23.8% | 18.5% | 15.6% | 19.1% |
| Free cash flow margin | 21.0% | 18.5% | 37.2% | −15.5% | −65.6% | 112.9% | 71.1% | 29.3% | 26.1% | 15.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 27.0 | 25.8 | 47.6 | −14.6 | −80.4 | 157.4 | 90.6 | 38.8 | 36.8 | 24.5 |
| Capital expenditure | −2.7 | −4.2 | −3.4 | −2.7 | −10.2 | −4.8 | −3.4 | −1.5 | −3.5 | −2.3 |
| Free cash flow | 24.3 | 21.6 | 44.2 | −17.3 | −90.6 | 152.6 | 87.2 | 37.4 | 33.3 | 22.2 |
| Growth | −11.0% | +104.6% | −139.2% | −42.9% | −57.1% | −10.9% | −33.4% | |||
| Buybacks | −0.4 | −0.6 | −1.5 | −4.9 | −1.1 | −8.2 | −5.4 | −7.8 | −8.8 | −0.9 |
| Dividends paid | −4.5 | −4.6 | −4.9 | −5.1 | −5.5 | −5.7 | −5.8 | −6.0 | −5.8 | −6.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | 115.0 | 165.4 | 86.7 | 267.7 | 26.7 | 75.2 | 65.6 | 79.1 |
| Shareholders’ equity | 139.2 | 141.7 | 152.0 | 164.8 | 193.8 | 210.3 | 195.6 | 216.9 | 226.4 | 261.8 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 15.5% | 15.4% | 19.0% | 21.4% | 21.2% | 28.2% | 30.1% | 22.9% | 19.0% | 23.5% | |
| 11.7% | 5.6% | 15.2% | 16.9% | 16.0% | 21.2% | 23.8% | 18.5% | 15.6% | 19.1% | |
| 21.0% | 18.5% | 37.2% | −15.5% | −65.6% | 112.9% | 71.1% | 29.3% | 26.1% | 15.7% | |
| Spending | ||||||||||
| 2.3% | 3.6% | 2.8% | 2.4% | 7.4% | 3.5% | 2.8% | 1.1% | 2.7% | 1.7% | |
| 24.9% | 63.4% | 20.1% | 21.2% | 23.3% | 23.5% | 20.5% | 18.6% | 17.5% | 18.4% | |
| Returns | ||||||||||
| 9.7% | 4.6% | 11.9% | 11.4% | 11.4% | 13.6% | 14.9% | 10.9% | 8.8% | 10.3% | |
| 0.9% | 0.4% | 1.2% | 1.1% | 1.1% | 1.3% | 1.3% | 1.0% | 0.8% | 1.0% | |
| Balance and payout | ||||||||||
| 90.4% | 90.6% | 90.0% | 90.0% | 90.7% | 90.7% | 91.6% | 91.1% | 91.1% | 90.5% | |
| 33.2% | 70.6% | 27.4% | 27.2% | 25.1% | 19.8% | 19.7% | 25.4% | 29.1% | 22.2% | |
| 20.1% | 24.1% | 14.6% | n/a | n/a | 9.1% | 12.8% | 36.8% | 43.7% | 31.1% | |