Closing prices at the end of each trading day, from 13 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 | 248.2 | 258.1 | 268.0 | 274.1 | 329.4 | 375.9 | 370.2 | 382.5 | 404.2 | 417.4 |
| Growth | +4.0% | +3.8% | +2.3% | +20.2% | +14.1% | −1.5% | +3.3% | +5.7% | +3.3% | |
| Operating income | 50.2 | 48.9 | 42.1 | 47.4 | 57.2 | 93.7 | 79.7 | 81.0 | 81.8 | 97.7 |
| Net income | 19.6 | 37.2 | 11.6 | 14.5 | 16.1 | 33.2 | 41.4 | 33.4 | 33.0 | 51.5 |
| Growth | +89.9% | −68.7% | +24.8% | +10.7% | +106.1% | +24.8% | −19.3% | −1.4% | +56.3% | |
| EPS, diluted | 1.12 | 2.09 | 0.63 | 0.80 | 0.89 | 1.81 | 2.63 | 2.14 | 2.10 | 3.25 |
| Growth | +86.6% | −69.9% | +27.0% | +11.3% | +103.4% | +45.3% | −18.6% | −1.9% | +54.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.1% | 29.8% | 28.3% | 29.0% | 32.2% | 34.5% | 32.2% | 32.5% | 35.5% | 35.1% |
| Operating margin | 20.2% | 19.0% | 15.7% | 17.3% | 17.4% | 24.9% | 21.5% | 21.2% | 20.2% | 23.4% |
| Net margin | 7.9% | 14.4% | 4.3% | 5.3% | 4.9% | 8.8% | 11.2% | 8.7% | 8.2% | 12.3% |
| Free cash flow margin | 13.4% | 11.2% | 13.2% | 10.2% | 20.6% | 15.8% | 9.4% | 15.0% | 8.9% | 9.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 50.0 | 45.2 | 49.0 | 43.2 | 82.9 | 84.2 | 61.0 | 75.6 | 52.0 | 60.7 |
| Capital expenditure | −16.8 | −16.4 | −13.5 | −15.4 | −15.2 | −24.9 | −26.1 | −18.0 | −16.1 | −20.6 |
| Free cash flow | 33.2 | 28.8 | 35.5 | 27.8 | 67.7 | 59.4 | 34.9 | 57.6 | 35.9 | 40.1 |
| Growth | −13.1% | +23.0% | −21.5% | +143.3% | −12.3% | −41.1% | +64.7% | −37.6% | +11.6% | |
| Buybacks | 0.0 | −16.4 | −16.3 | −9.2 | 0.0 | −140.0 | −36.7 | 0.0 | 0.0 | n/a |
| Dividends paid | −2.5 | −3.7 | −5.5 | −5.4 | −6.0 | −7.3 | −6.8 | −6.7 | −6.8 | −7.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.0 | 1.0 | 0.6 | 0.7 | 0.9 | 1.1 | 1.2 | 1.5 | 1.2 | 1.7 |
| Total debt | 217.4 | 229.1 | 35.1 | 7.0 | 5.5 | 4.5 | 4.0 | 6.0 | 5.5 | 6.2 |
| Net cash (debt) | −216.5 | −228.1 | −34.4 | −6.2 | −4.6 | −3.4 | −2.8 | −4.5 | −4.3 | −4.5 |
| Shareholders’ equity | 175.7 | 197.7 | 221.5 | 226.6 | 240.5 | 128.0 | 137.1 | 173.1 | 208.6 | 254.8 |
| Debt to equity | 1.24 | 1.16 | 0.16 | 0.03 | 0.02 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.0 | 1.0 | 0.6 | 0.7 | 0.9 | 1.1 | 1.2 | 1.5 | 1.2 | 1.7 | |
| 18.9 | 19.7 | 18.9 | 21.5 | 25.1 | 25.3 | 24.5 | 27.1 | 30.2 | 40.6 | |
| 6.1 | 6.5 | 6.8 | 7.0 | 7.3 | 7.3 | 7.6 | 8.3 | 7.9 | 7.8 | |
| 235.1 | 247.3 | 260.8 | 279.2 | 269.1 | 269.4 | 278.1 | 287.5 | 273.0 | 286.8 | |
| 288.0 | 303.9 | 398.3 | 393.0 | 392.0 | 392.0 | 410.1 | 423.6 | 414.9 | 427.9 | |
| 921.5 | 917.5 | 1,129.8 | 1,145.8 | 1,178.6 | 1,178.6 | 1,193.0 | 1,268.1 | 1,279.6 | 1,345.9 | |
| Growth | −0.4% | +23.1% | +1.4% | +2.9% | +0.0% | +1.2% | +6.3% | +0.9% | +5.2% | |
| Liabilities | ||||||||||
| 13.0 | 16.9 | 2.0 | 1.3 | 1.0 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | |
| 204.4 | 212.2 | 33.1 | 5.7 | 4.5 | 4.0 | 3.4 | 5.5 | 4.9 | 5.6 | |
| calc | 217.4 | 229.1 | 35.1 | 7.0 | 5.5 | 4.5 | 4.0 | 6.0 | 5.5 | 6.2 |
| 709.3 | 723.9 | 696.0 | 903.2 | 905.3 | 1,050.6 | 1,055.8 | 1,095.0 | 1,071.0 | 1,091.1 | |
| Equity | ||||||||||
| 20.7 | 57.9 | 71.7 | 86.2 | 102.3 | 135.5 | 176.8 | 210.3 | 243.2 | 294.7 | |
| 175.7 | 197.7 | 221.5 | 226.6 | 240.5 | 128.0 | 137.1 | 173.1 | 208.6 | 254.8 | |
| Growth | +12.5% | +12.1% | +2.3% | +6.1% | −46.8% | +7.1% | +26.2% | +20.5% | +22.2% | |
| Per share and net cash | ||||||||||
| calc | −216.5 | −228.1 | −34.4 | −6.2 | −4.6 | −3.4 | −2.8 | −4.5 | −4.3 | −4.5 |
| 22.5 | 6.5 | 7.6 | 17.9 | 18.0 | 15.3 | 14.7 | 15.0 | 15.3 | 15.8 | |
| calc | 7.81 | 30.30 | 29.05 | 12.69 | 13.36 | 8.35 | 9.31 | 11.54 | 13.67 | 16.18 |
Lines marked calc are worked out here from filed figures; point at one for how.