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 | 962.1 | 1,006.8 | 1,218.7 | 1,264.9 | 1,005.3 | 1,113.9 | 1,480.8 | 1,678.6 | 1,802.0 | 2,016.4 |
| Growth | +4.6% | +21.0% | +3.8% | −20.5% | +10.8% | +32.9% | +13.4% | +7.4% | +11.9% | |
| Operating income | 19.3 | 33.5 | 72.1 | 67.4 | −27.7 | 39.9 | 97.8 | 138.7 | 145.4 | 176.9 |
| Net income | 7.7 | 16.9 | 38.3 | 37.0 | −29.3 | 16.5 | 48.2 | 68.8 | 70.5 | 88.7 |
| Growth | +119.3% | +127.1% | −3.4% | −179.1% | +191.9% | +42.9% | +2.4% | +25.8% | ||
| EPS, diluted | 0.49 | 0.93 | 2.08 | 2.01 | −1.65 | 0.83 | 2.47 | 3.89 | 4.22 | 5.37 |
| Growth | +89.8% | +123.7% | −3.4% | −182.1% | +197.6% | +57.5% | +8.5% | +27.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.5% | 27.0% | 27.6% | 27.7% | 27.6% | 29.5% | 28.5% | 30.1% | 30.9% | 31.5% |
| Operating margin | 2.0% | 3.3% | 5.9% | 5.3% | −2.8% | 3.6% | 6.6% | 8.3% | 8.1% | 8.8% |
| Net margin | 0.8% | 1.7% | 3.1% | 2.9% | −2.9% | 1.5% | 3.3% | 4.1% | 3.9% | 4.4% |
| Free cash flow margin | 4.5% | 1.0% | 2.2% | 1.5% | 10.2% | 2.8% | 0.1% | 5.6% | 4.3% | 2.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 48.2 | 12.5 | 35.8 | 41.3 | 109.7 | 37.1 | 5.9 | 106.2 | 102.2 | 94.3 |
| Capital expenditure | −4.9 | −2.8 | −9.3 | −22.1 | −6.7 | −6.0 | −4.9 | −12.3 | −25.1 | −40.3 |
| Free cash flow | 43.4 | 9.7 | 26.5 | 19.2 | 103.0 | 31.1 | 1.0 | 94.0 | 77.1 | 54.0 |
| Growth | −77.6% | +172.4% | −27.6% | +436.7% | −69.8% | −96.9% | +9,507.3% | −17.9% | −30.0% | |
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −33.5 | −47.9 | −56.2 | −29.0 | −17.1 |
| Dividends paid | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.6 | 22.0 | 40.3 | 54.2 | 119.3 | 49.0 | 46.0 | 173.1 | 148.3 | 303.8 |
| Total debt | 224.7 | 242.0 | 240.4 | 237.9 | 320.4 | 318.7 | 413.6 | 526.2 | 628.3 | 827.1 |
| Net cash (debt) | −223.1 | −220.0 | −200.1 | −183.7 | −201.1 | −269.7 | −367.5 | −353.1 | −480.0 | −523.3 |
| Shareholders’ equity | 251.6 | 268.0 | 306.8 | 353.8 | 360.3 | 346.7 | 365.4 | 380.9 | 422.8 | 498.4 |
| Debt to equity | 0.89 | 0.90 | 0.78 | 0.67 | 0.89 | 0.92 | 1.13 | 1.38 | 1.49 | 1.66 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 27.5% | 27.0% | 27.6% | 27.7% | 27.6% | 29.5% | 28.5% | 30.1% | 30.9% | 31.5% | |
| 2.0% | 3.3% | 5.9% | 5.3% | −2.8% | 3.6% | 6.6% | 8.3% | 8.1% | 8.8% | |
| 1.0% | 1.7% | 4.3% | 3.8% | −4.8% | 1.7% | 4.5% | 5.2% | 4.7% | 5.9% | |
| 0.8% | 1.7% | 3.1% | 2.9% | −2.9% | 1.5% | 3.3% | 4.1% | 3.9% | 4.4% | |
| 4.5% | 1.0% | 2.2% | 1.5% | 10.2% | 2.8% | 0.1% | 5.6% | 4.3% | 2.7% | |
| Spending | ||||||||||
| 25.5% | 23.6% | 21.6% | 22.3% | 24.4% | 25.9% | 21.9% | 21.8% | 22.8% | 22.8% | |
| 0.5% | 0.3% | 0.8% | 1.7% | 0.7% | 0.5% | 0.3% | 0.7% | 1.4% | 2.0% | |
| 26.1% | 2.1% | 27.0% | 23.3% | n/a | 17.9% | 27.0% | 20.8% | 17.0% | 25.6% | |
| Returns | ||||||||||
| 3.1% | 6.3% | 12.5% | 10.5% | −8.1% | 4.8% | 13.2% | 18.1% | 16.7% | 17.8% | |
| 1.3% | 2.6% | 5.4% | 4.7% | −3.4% | 1.8% | 4.6% | 5.8% | 5.2% | 5.3% | |
| Balance and payout | ||||||||||
| 0.89 | 0.90 | 0.78 | 0.67 | 0.89 | 0.92 | 1.13 | 1.38 | 1.49 | 1.66 | |
| n/a | 58.0% | 54.9% | 55.0% | 58.4% | 61.2% | 64.8% | 67.7% | 68.7% | 70.4% | |
| 1.2% | 0.5% | 0.2% | 0.2% | n/a | 0.5% | 0.2% | 0.1% | 0.1% | 0.1% | |
| 0.2% | 0.9% | 0.3% | 0.5% | 0.1% | 108.1% | 4,904.1% | 59.9% | 37.7% | 31.9% | |