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 | 763.5 | 796.4 | 859.6 | 955.1 | 862.5 | 1,010.6 | 1,045.5 | 1,244.7 | 1,307.0 | 1,374.7 |
| Growth | +4.3% | +7.9% | +11.1% | −9.7% | +17.2% | +3.4% | +19.1% | +5.0% | +5.2% | |
| Operating income | 37.7 | 46.9 | 71.3 | 79.1 | 46.0 | 109.7 | 70.1 | 120.6 | 200.3 | 102.6 |
| Net income | 14.7 | 55.5 | 40.9 | 28.6 | 9.5 | 62.5 | −80.6 | 64.5 | 132.4 | 47.1 |
| Growth | +278.4% | −26.4% | −29.9% | −66.7% | +557.2% | −228.8% | +105.4% | −64.5% | ||
| EPS, diluted | 0.52 | 1.97 | 1.41 | 0.97 | 0.32 | 1.94 | −2.68 | 2.04 | 4.25 | 1.51 |
| Growth | +278.8% | −28.4% | −31.2% | −67.0% | +506.3% | −238.1% | +108.3% | −64.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.5% | 54.1% | 54.6% | 54.9% | 53.4% | 56.2% | 54.6% | 54.3% | 56.1% | 54.6% |
| Operating margin | 4.9% | 5.9% | 8.3% | 8.3% | 5.3% | 10.9% | 6.7% | 9.7% | 15.3% | 7.5% |
| Net margin | 1.9% | 7.0% | 4.8% | 3.0% | 1.1% | 6.2% | −7.7% | 5.2% | 10.1% | 3.4% |
| Free cash flow margin | 3.3% | 6.6% | 6.8% | 7.9% | 6.0% | 9.6% | 1.1% | 8.5% | 11.8% | 11.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.9 | 65.6 | 74.7 | 95.1 | 64.5 | 111.8 | 33.4 | 125.3 | 167.0 | 170.7 |
| Capital expenditure | −14.8 | −12.8 | −16.5 | −20.1 | −13.0 | −14.9 | −21.8 | −19.0 | −13.1 | −19.8 |
| Free cash flow | 25.1 | 52.7 | 58.2 | 75.1 | 51.5 | 96.9 | 11.6 | 106.3 | 153.9 | 150.9 |
| Growth | +109.8% | +10.4% | +29.0% | −31.4% | +88.1% | −88.1% | +818.1% | +44.7% | −2.0% | |
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −22.2 | −22.3 | −22.4 | −22.6 | −22.8 | −23.3 | −24.0 | −24.5 | −24.7 | −24.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.4 | 32.6 | 17.5 | 25.9 | 27.4 | 20.8 | 28.9 | 24.3 | 24.5 | 40.8 |
| Total debt | 498.5 | 486.4 | 456.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −471.1 | −453.8 | −439.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 580.6 | 631.4 | 662.3 | 710.5 | 709.0 | 785.4 | 745.5 | 834.2 | 962.7 | 1,033.1 |
| Debt to equity | 0.86 | 0.77 | 0.69 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 39.9 | 65.6 | 74.7 | 95.1 | 64.5 | 111.8 | 33.4 | 125.3 | 167.0 | 170.7 | |
| Growth | +64.4% | +13.9% | +27.4% | −32.2% | +73.2% | −70.1% | +275.7% | +33.2% | +2.2% | |
| Investment | ||||||||||
| −14.8 | −12.8 | −16.5 | −20.1 | −13.0 | −14.9 | −21.8 | −19.0 | −13.1 | −19.8 | |
| calc | 25.1 | 52.7 | 58.2 | 75.1 | 51.5 | 96.9 | 11.6 | 106.3 | 153.9 | 150.9 |
| Growth | +109.8% | +10.4% | +29.0% | −31.4% | +88.1% | −88.1% | +818.1% | +44.7% | −2.0% | |
| calc | 0.90 | 1.87 | 2.01 | 2.55 | 1.75 | 3.01 | 0.39 | 3.37 | 4.94 | 4.84 |
| −266.0 | −29.1 | −16.5 | −387.7 | −13.6 | −14.9 | −249.5 | −20.0 | −13.1 | −21.0 | |
| Financing | ||||||||||
| 182.5 | −34.9 | −72.3 | 300.9 | −52.1 | −101.5 | 225.0 | −110.4 | −151.0 | −135.8 | |
| −22.2 | −22.3 | −22.4 | −22.6 | −22.8 | −23.3 | −24.0 | −24.5 | −24.7 | −24.7 | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 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.