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.
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160.1 | 169.7 | 121.9 | 185.8 | 178.0 | 201.7 | 256.7 | 261.3 | 261.0 | 273.7 |
| Growth | +6.0% | −28.2% | +52.4% | −4.2% | +13.3% | +27.3% | +1.8% | −0.1% | +4.9% | |
| Operating income | −30.1 | −23.7 | n/a | 109.0 | 33.8 | 29.9 | 13.9 | 84.5 | 20.5 | 64.5 |
| Net income | 43.3 | 116.8 | n/a | 78.7 | 4.4 | −0.0 | −14.1 | 41.3 | −11.3 | 17.1 |
| Growth | +169.4% | −94.4% | −100.7% | −127.4% | ||||||
| EPS, diluted | 2.58 | 8.71 | n/a | 6.00 | −0.15 | −0.47 | −1.35 | 2.32 | −1.27 | 1.02 |
| Growth | +237.6% | −102.5% | −154.7% |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −18.8% | −14.0% | n/a | 58.7% | 19.0% | 14.8% | 5.4% | 32.3% | 7.8% | 23.6% |
| Net margin | 27.1% | 68.8% | n/a | 42.4% | 2.5% | −0.0% | −5.5% | 15.8% | −4.3% | 6.2% |
| Free cash flow margin | n/a | n/a | n/a | n/a | 33.5% | 41.0% | 35.8% | 34.3% | n/a | n/a |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 79.1 | 55.2 | n/a | 69.6 | 61.2 | 84.0 | 92.0 | 89.5 | 98.2 | 98.5 |
| Capital expenditure | n/a | n/a | n/a | n/a | −1.7 | −1.3 | −0.1 | 0.0 | n/a | n/a |
| Free cash flow | n/a | n/a | n/a | n/a | 59.6 | 82.8 | 91.9 | 89.5 | n/a | n/a |
| Growth | +39.0% | +11.0% | −2.6% | |||||||
| Buybacks | −4.5 | −9.9 | n/a | −18.0 | 0.0 | 0.0 | −29.1 | −11.5 | −4.7 | −3.5 |
| Dividends paid | −55.9 | −33.7 | n/a | −32.9 | −35.0 | −38.5 | −44.5 | −43.7 | −45.8 | −51.1 |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 28.8 | 11.9 | 13.8 | 26.6 | 0.4 | 31.3 | 10.5 | 8.6 | 12.0 | 12.8 |
| Total debt | 566.0 | 509.9 | 444.2 | n/a | n/a | 859.8 | 1,011.8 | 916.0 | 955.4 | 1,021.2 |
| Net cash (debt) | −537.2 | −498.0 | −430.4 | n/a | n/a | −828.5 | −1,001.3 | −907.4 | −943.4 | −1,008.3 |
| Shareholders’ equity | 560.9 | 605.7 | 568.8 | 619.1 | 618.2 | 772.0 | 729.5 | 709.8 | 752.0 | 719.2 |
| Debt to equity | 1.01 | 0.84 | 0.78 | n/a | n/a | 1.11 | 1.39 | 1.29 | 1.27 | 1.42 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Apr 2017 | FY2018 30 Apr 2018 | 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 | ||||||||||
| 79.1 | 55.2 | n/a | 69.6 | 61.2 | 84.0 | 92.0 | 89.5 | 98.2 | 98.5 | |
| Growth | −30.2% | −12.1% | +37.2% | +9.5% | −2.7% | +9.7% | +0.2% | |||
| 46.1 | 83.3 | n/a | 75.4 | 76.6 | 93.1 | 106.2 | 103.2 | 107.6 | 114.6 | |
| Investment | ||||||||||
| n/a | n/a | n/a | n/a | −1.7 | −1.3 | −0.1 | 0.0 | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | 59.6 | 82.8 | 91.9 | 89.5 | n/a | n/a |
| Growth | +39.0% | +11.0% | −2.6% | |||||||
| calc | n/a | n/a | n/a | n/a | 4.74 | 6.00 | 6.04 | 5.23 | n/a | n/a |
| 224.2 | 80.1 | n/a | 7.0 | −165.0 | −267.2 | −160.1 | 120.2 | −50.7 | −26.9 | |
| Financing | ||||||||||
| −317.9 | −176.0 | n/a | −49.8 | 64.9 | 214.5 | 41.4 | −212.4 | −43.7 | −69.1 | |
| −55.9 | −33.7 | n/a | −32.9 | −35.0 | −38.5 | −44.5 | −43.7 | −45.8 | −51.1 | |
| −4.5 | −9.9 | n/a | −18.0 | 0.0 | 0.0 | −29.1 | −11.5 | −4.7 | −3.5 | |
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.