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 | n/a | 355.1 | 375.9 | 535.1 | 691.0 | 295.9 | 454.1 | 560.6 | 571.8 | 498.4 |
| Growth | +5.9% | +42.3% | +29.1% | −57.2% | +53.5% | +23.4% | +2.0% | −12.8% | ||
| Operating income | n/a | 43.3 | 16.3 | 138.9 | 313.6 | 0.2 | 74.2 | 193.1 | 210.6 | 225.0 |
| Net income | 9.3 | 6.6 | −46.9 | 73.7 | 266.3 | −11.5 | 61.5 | 161.4 | 181.4 | 211.1 |
| Growth | −28.7% | −810.8% | +261.4% | −104.3% | +162.3% | +12.4% | +16.4% | |||
| EPS, diluted | 0.10 | 0.05 | −0.33 | 0.51 | 1.61 | −0.07 | 0.37 | 0.99 | 1.12 | 1.31 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 12.2% | 4.3% | 26.0% | 45.4% | 0.1% | 16.3% | 34.4% | 36.8% | 45.1% |
| Net margin | n/a | 1.9% | −12.5% | 13.8% | 38.5% | −3.9% | 13.5% | 28.8% | 31.7% | 42.4% |
| Free cash flow margin | n/a | 28.6% | 14.3% | 29.1% | 76.6% | 20.5% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 101.8 | 54.0 | 156.0 | 529.9 | 60.6 | 127.9 | 251.4 | 298.7 | 276.7 |
| Capital expenditure | 0.1 | −0.2 | −0.1 | −0.1 | −0.4 | −0.0 | n/a | n/a | n/a | n/a |
| Free cash flow | n/a | 101.6 | 53.9 | 155.9 | 529.4 | 60.5 | n/a | n/a | n/a | n/a |
| Growth | −47.0% | +189.2% | +239.6% | −88.6% | ||||||
| Dividends paid | −66.4 | −23.3 | −11.5 | −28.7 | −214.7 | −22.1 | −19.7 | −186.7 | −161.4 | −118.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 109.3 | 77.3 | 94.9 | 67.4 | 68.6 | 60.7 | 125.9 | 74.7 | 78.1 | 79.0 |
| Total debt | 701.5 | 786.2 | 967.3 | 851.0 | 450.0 | 522.3 | 396.7 | 428.7 | 409.4 | 428.7 |
| Net cash (debt) | −592.2 | −708.9 | −872.3 | −783.6 | −381.3 | −461.6 | −270.7 | −354.0 | −331.3 | −349.7 |
| Shareholders’ equity | 685.0 | 925.9 | 861.7 | 932.4 | 1,108.9 | 1,047.3 | 1,068.5 | 1,027.2 | 1,038.2 | 1,133.2 |
| Debt to equity | 1.02 | 0.85 | 1.12 | 0.91 | 0.41 | 0.50 | 0.37 | 0.42 | 0.39 | 0.38 |
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 | ||||||||||
| n/a | 355.1 | 375.9 | 535.1 | 691.0 | 295.9 | 454.1 | 560.6 | 571.8 | 498.4 | |
| Growth | +5.9% | +42.3% | +29.1% | −57.2% | +53.5% | +23.4% | +2.0% | −12.8% | ||
| 19.4 | 17.2 | 15.1 | 14.8 | 17.9 | 16.6 | 16.9 | 17.4 | 18.9 | 19.9 | |
| n/a | 43.3 | 16.3 | 138.9 | 313.6 | 0.2 | 74.2 | 193.1 | 210.6 | 225.0 | |
| Growth | −62.4% | +752.1% | +125.8% | −99.9% | +36,634.7% | +160.2% | +9.1% | +6.8% | ||
| 9.4 | 6.7 | −46.8 | 73.8 | 267.2 | −11.1 | 62.6 | 162.0 | 182.1 | 211.4 | |
| n/a | 0.1 | 0.1 | 0.1 | 0.9 | 0.4 | 0.6 | 0.6 | 0.6 | 0.4 | |
| 9.3 | 6.6 | −46.9 | 73.7 | 266.3 | −11.5 | 61.5 | 161.4 | 181.4 | 211.1 | |
| Growth | −28.7% | −810.8% | +261.4% | −104.3% | +162.3% | +12.4% | +16.4% | |||
| Per share | ||||||||||
| 0.10 | 0.05 | −0.33 | 0.51 | 1.71 | −0.07 | 0.37 | 0.99 | 1.12 | 1.31 | |
| 0.10 | 0.05 | −0.33 | 0.51 | 1.61 | −0.07 | 0.37 | 0.99 | 1.12 | 1.31 | |
| Growth | −50.0% | −760.0% | +215.7% | −104.3% | +167.6% | +13.1% | +17.0% | |||
| 93,383 | 124.5 | 143.4 | 143.4 | 155.7 | 169.1 | 164.7 | 162.2 | 161.4 | 160.7 | |
| 93,390 | 124.5 | 143.4 | 168.2 | 170.1 | 169.1 | 164.9 | 162.4 | 161.4 | 160.8 | |
| Growth | −99.9% | +15.2% | +17.2% | +1.1% | −0.6% | −2.5% | −1.5% | −0.6% | −0.4% | |
† The diluted share count jumps at 2017, 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.