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 | 422.3 | 434.4 | 389.8 | 345.8 | 271.2 | 267.8 | 329.7 | 352.0 | 393.5 | 434.5 |
| Growth | +2.9% | −10.3% | −11.3% | −21.6% | −1.2% | +23.1% | +6.8% | +11.8% | +10.4% | |
| Net income | 29.3 | 3.8 | 14.9 | 5.4 | 21.7 | 47.5 | 86.0 | 45.3 | 19.2 | 19.3 |
| Growth | −87.2% | +294.7% | −63.6% | +301.0% | +119.2% | +80.9% | −47.3% | −57.6% | +0.6% | |
| EPS, diluted | 1.01 | 0.14 | 0.59 | 0.22 | 0.90 | 1.84 | 3.23 | 1.80 | 0.79 | 0.80 |
| Growth | −86.1% | +321.4% | −62.7% | +309.1% | +104.4% | +75.5% | −44.3% | −56.1% | +1.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 6.9% | 0.9% | 3.8% | 1.6% | 8.0% | 17.7% | 26.1% | 12.9% | 4.9% | 4.4% |
| Free cash flow margin | 46.2% | 49.5% | 55.2% | 62.5% | 88.0% | 73.3% | 64.8% | 67.4% | 59.3% | 66.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 196.3 | 215.6 | 216.2 | 216.8 | 238.8 | 198.2 | 215.9 | 238.0 | 233.8 | 289.0 |
| Capital expenditure | −1.1 | −0.7 | −1.1 | −0.8 | −0.0 | −2.0 | −2.1 | −0.6 | −0.4 | −0.7 |
| Free cash flow | 195.3 | 215.0 | 215.1 | 216.0 | 238.7 | 196.2 | 213.8 | 237.4 | 233.3 | 288.3 |
| Growth | +10.1% | +0.1% | +0.4% | +10.5% | −17.8% | +9.0% | +11.1% | −1.7% | +23.6% | |
| Buybacks | −10.5 | −12.3 | −5.3 | −1.4 | −1.2 | −25.7 | −46.1 | −20.3 | −12.8 | −8.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.9 | 12.7 | 12.8 | 5.3 | 13.5 | 29.9 | 13.5 | 6.2 | 11.7 | 6.3 |
| Shareholders’ equity | 186.2 | 183.9 | 197.1 | 110.2 | 133.4 | 170.2 | 228.4 | 274.7 | 292.8 | 309.5 |
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 | ||||||||||
| 196.3 | 215.6 | 216.2 | 216.8 | 238.8 | 198.2 | 215.9 | 238.0 | 233.8 | 289.0 | |
| Growth | +9.8% | +0.3% | +0.3% | +10.1% | −17.0% | +8.9% | +10.2% | −1.8% | +23.6% | |
| 0.8 | 0.9 | 1.0 | 1.1 | 1.8 | 1.7 | 1.6 | 0.8 | 0.9 | 0.9 | |
| Investment | ||||||||||
| −1.1 | −0.7 | −1.1 | −0.8 | −0.0 | −2.0 | −2.1 | −0.6 | −0.4 | −0.7 | |
| calc | 195.3 | 215.0 | 215.1 | 216.0 | 238.7 | 196.2 | 213.8 | 237.4 | 233.3 | 288.3 |
| Growth | +10.1% | +0.1% | +0.4% | +10.5% | −17.8% | +9.0% | +11.1% | −1.7% | +23.6% | |
| calc | 6.72 | 7.90 | 8.61 | 8.98 | 9.95 | 7.61 | 8.04 | 9.41 | 9.59 | 11.97 |
| −437.8 | −210.6 | −242.2 | −229.4 | 93.0 | −115.4 | −713.9 | −359.5 | −769.7 | −590.1 | |
| Financing | ||||||||||
| 242.8 | −7.0 | 31.4 | 23.3 | −328.5 | −50.4 | 484.2 | 84.2 | 547.9 | 335.9 | |
| −10.5 | −12.3 | −5.3 | −1.4 | −1.2 | −25.7 | −46.1 | −20.3 | −12.8 | −8.7 | |
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.