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 | 104.6 | 130.7 | 160.6 | 221.7 | 245.1 | 274.9 | 293.6 | 287.2 | 302.1 | 336.1 |
| Growth | +24.9% | +22.9% | +38.1% | +10.5% | +12.2% | +6.8% | −2.2% | +5.2% | +11.3% | |
| Operating income | 13.7 | 22.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 4.0 | 4.4 | 5.7 | 7.2 | 12.0 | 30.1 | 31.5 | 18.8 | 19.6 | 13.0 |
| Growth | +12.2% | +28.2% | +26.3% | +66.0% | +151.3% | +4.7% | −40.3% | +4.0% | −33.5% | |
| EPS, diluted | 0.12 | 0.10 | 0.08 | 0.10 | 0.15 | 0.35 | 0.34 | 0.48 | 0.46 | 0.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 13.1% | 17.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 3.8% | 3.4% | 3.6% | 3.3% | 4.9% | 10.9% | 10.7% | 6.5% | 6.5% | 3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 47.4 | 49.2 | 62.8 | 142.3 | 145.2 | 118.3 | 125.9 | 114.5 | 162.6 | 259.2 |
| Dividends paid | −40.3 | −49.2 | −66.0 | −81.9 | −91.7 | −100.0 | −109.2 | −112.4 | −115.9 | −94.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.8 | 12.7 | 6.9 | 12.0 | 8.5 | 11.1 | 7.6 | 9.4 | 19.4 | 23.4 |
| Total debt | 293.0 | 575.9 | 766.4 | 901.8 | 978.3 | 1,211.1 | 1,251.4 | 1,294.8 | 1,598.8 | 1,666.3 |
| Net cash (debt) | −288.1 | −563.2 | −759.5 | −889.8 | −969.8 | −1,200.0 | −1,243.8 | −1,285.5 | −1,579.5 | −1,643.0 |
| Shareholders’ equity | 560.5 | 667.8 | 894.2 | 1,062.6 | 1,154.6 | 1,282.7 | 1,244.9 | 1,322.2 | 1,321.1 | 1,323.1 |
| Debt to equity | 0.52 | 0.86 | 0.86 | 0.85 | 0.85 | 0.94 | 1.01 | 0.98 | 1.21 | 1.26 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 104.6 | 130.7 | 160.6 | 221.7 | 245.1 | 274.9 | 293.6 | 287.2 | 302.1 | 336.1 | |
| Growth | +24.9% | +22.9% | +38.1% | +10.5% | +12.2% | +6.8% | −2.2% | +5.2% | +11.3% | |
| 21.1 | 24.9 | 30.9 | 48.3 | 48.4 | 56.7 | 66.8 | 72.0 | 70.2 | 77.5 | |
| 13.7 | 22.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +66.5% | |||||||||
| 4.0 | 4.4 | 5.7 | 7.2 | 12.0 | 30.1 | 31.5 | 18.8 | 19.6 | 13.0 | |
| Growth | +12.2% | +28.2% | +26.3% | +66.0% | +151.3% | +4.7% | −40.3% | +4.0% | −33.5% | |
| Per share | ||||||||||
| 0.13 | 0.11 | 0.09 | 0.10 | 0.15 | 0.35 | 0.34 | 0.48 | 0.46 | 0.27 | |
| 0.12 | 0.10 | 0.08 | 0.10 | 0.15 | 0.35 | 0.34 | 0.48 | 0.46 | 0.27 | |
| Growth | −16.7% | −20.0% | +25.0% | +50.0% | +133.3% | −2.9% | +41.2% | −4.2% | −41.3% | |
| 30.6 | 39.6 | 53.5 | 68.8 | 78.2 | 84.0 | 90.6 | 37.7 | 41.4 | 44.9 | |
| 32.4 | 41.6 | 54.9 | 69.2 | 78.8 | 84.6 | 90.9 | 37.8 | 41.5 | 45.1 | |
| Growth | +28.4% | +32.2% | +26.0% | +13.8% | +7.4% | +7.5% | −58.4% | +9.7% | +8.6% | |
† The diluted share count jumps at 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.