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 | 396.7 | 423.0 | 470.5 | 469.0 | 424.1 | 512.9 | 586.9 | 550.4 | 514.8 | 541.3 |
| Growth | +6.6% | +11.2% | −0.3% | −9.6% | +21.0% | +14.4% | −6.2% | −6.5% | +5.2% | |
| Operating income | 63.2 | 38.5 | 61.0 | 53.8 | 45.1 | 76.5 | 93.0 | 75.1 | 71.2 | 82.6 |
| Net income | 34.4 | 14.4 | 46.5 | 36.1 | 34.7 | −41.9 | 59.6 | 60.5 | 55.5 | 65.3 |
| Growth | −58.0% | +222.1% | −22.3% | −4.0% | −220.7% | +1.6% | −8.4% | +17.7% | ||
| EPS, diluted | 1.03 | 0.43 | 1.39 | 1.09 | 1.06 | −1.30 | 1.85 | 1.92 | 1.81 | 2.19 |
| Growth | −58.3% | +223.3% | −21.6% | −2.8% | −222.6% | +3.8% | −5.7% | +21.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.4% | 33.2% | 35.1% | 33.6% | 32.8% | 36.0% | 35.9% | 34.7% | 36.4% | 38.4% |
| Operating margin | 15.9% | 9.1% | 13.0% | 11.5% | 10.6% | 14.9% | 15.8% | 13.6% | 13.8% | 15.3% |
| Net margin | 8.7% | 3.4% | 9.9% | 7.7% | 8.2% | −8.2% | 10.2% | 11.0% | 10.8% | 12.1% |
| Free cash flow margin | 6.7% | 9.4% | 6.3% | 9.1% | 14.6% | 13.7% | 18.2% | 13.5% | 15.5% | 16.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 47.2 | 58.0 | 58.2 | 64.4 | 76.8 | 86.1 | 121.2 | 88.8 | 98.2 | 102.1 |
| Capital expenditure | −20.5 | −18.1 | −28.5 | −21.7 | −14.9 | −15.6 | −14.3 | −14.7 | −18.6 | −15.7 |
| Free cash flow | 26.7 | 40.0 | 29.7 | 42.7 | 61.9 | 70.5 | 106.9 | 74.1 | 79.6 | 86.4 |
| Growth | +49.6% | −25.8% | +43.9% | +45.1% | +13.8% | +51.6% | −30.7% | +7.5% | +8.5% | |
| Buybacks | 0.0 | 0.0 | −9.4 | −11.7 | −8.1 | −8.8 | −21.4 | −40.9 | −42.6 | −56.2 |
| Dividends paid | −5.2 | −5.3 | −5.3 | −5.2 | −5.2 | −5.2 | −5.1 | −5.0 | −4.9 | −4.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 113.8 | 113.6 | 100.9 | 100.2 | 91.8 | 141.5 | 156.9 | 163.9 | 94.3 | 82.3 |
| Shareholders’ equity | 317.9 | 343.8 | 377.9 | 405.2 | 423.7 | 463.6 | 506.2 | 526.8 | 528.2 | 551.8 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 113.8 | 113.6 | 100.9 | 100.2 | 91.8 | 141.5 | 156.9 | 163.9 | 94.3 | 82.3 | |
| 62.6 | 70.6 | 79.5 | 78.0 | 81.0 | 82.2 | 90.9 | 78.6 | 77.6 | 88.1 | |
| 28.7 | 36.6 | 43.5 | 42.2 | 45.9 | 49.5 | 62.3 | 60.0 | 52.3 | 52.9 | |
| 82.1 | 88.2 | 99.4 | 105.0 | 97.4 | 96.9 | 97.3 | 92.6 | 94.4 | 89.7 | |
| 61.7 | 71.1 | 71.1 | 106.1 | 109.5 | 109.8 | 152.4 | 157.6 | 201.3 | 209.6 | |
| 517.7 | 539.7 | 548.3 | 643.4 | 626.0 | 664.5 | 748.5 | 741.2 | 765.4 | 764.3 | |
| Growth | +4.2% | +1.6% | +17.3% | −2.7% | +6.1% | +12.6% | −1.0% | +3.3% | −0.1% | |
| Liabilities | ||||||||||
| 199.8 | 195.9 | 170.4 | 238.1 | 202.4 | 200.9 | 242.3 | 214.3 | 237.2 | 212.5 | |
| Equity | ||||||||||
| 411.0 | 420.2 | 478.8 | 509.8 | 539.3 | 492.2 | 546.7 | 602.2 | 652.9 | 713.5 | |
| 317.9 | 343.8 | 377.9 | 405.2 | 423.7 | 463.6 | 506.2 | 526.8 | 528.2 | 551.8 | |
| Growth | +8.2% | +9.9% | +7.2% | +4.6% | +9.4% | +9.2% | +4.1% | +0.3% | +4.5% | |
| Per share and net cash | ||||||||||
| 32.8 | 32.9 | 32.8 | 32.5 | 32.3 | 32.2 | 31.7 | 30.8 | 30.0 | 28.8 | |
| calc | 9.70 | 10.44 | 11.54 | 12.48 | 13.13 | 14.41 | 15.98 | 17.09 | 17.59 | 19.19 |
Lines marked calc are worked out here from filed figures; point at one for how.