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 | 707.9 | 898.5 | 1,089.5 | 1,221.3 | 1,130.8 | 1,213.2 | 1,434.8 | 1,722.7 | 1,861.5 | 2,180.5 |
| Growth | +26.9% | +21.3% | +12.1% | −7.4% | +7.3% | +18.3% | +20.1% | +8.1% | +17.1% | |
| Operating income | 60.8 | 73.6 | 121.5 | 147.1 | 131.4 | 130.7 | 160.8 | 224.5 | 281.4 | 340.9 |
| Net income | 43.8 | 61.6 | 94.0 | 108.5 | 96.2 | 100.6 | 120.4 | 157.4 | 216.3 | 246.6 |
| Growth | +40.6% | +52.6% | +15.4% | −11.3% | +4.6% | +19.7% | +30.7% | +37.4% | +14.0% | |
| EPS, diluted | 0.71 | 1.02 | 1.54 | 1.76 | 1.56 | 1.63 | 1.97 | 2.56 | 3.50 | 4.01 |
| Growth | +43.7% | +51.0% | +14.3% | −11.4% | +4.5% | +20.9% | +29.9% | +36.7% | +14.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.9% | 24.6% | 25.9% | 26.4% | 26.0% | 23.8% | 24.0% | 26.1% | 28.6% | 28.9% |
| Operating margin | 8.6% | 8.2% | 11.2% | 12.0% | 11.6% | 10.8% | 11.2% | 13.0% | 15.1% | 15.6% |
| Net margin | 6.2% | 6.9% | 8.6% | 8.9% | 8.5% | 8.3% | 8.4% | 9.1% | 11.6% | 11.3% |
| Free cash flow margin | 2.6% | 7.2% | 7.2% | 5.5% | 9.4% | 5.3% | 1.3% | 9.5% | 10.2% | 10.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.7 | 72.8 | 92.8 | 103.1 | 136.2 | 101.8 | 71.8 | 194.4 | 231.3 | 254.7 |
| Capital expenditure | −6.1 | −8.0 | −14.1 | −35.4 | −29.7 | −37.4 | −53.0 | −30.3 | −40.6 | −27.6 |
| Free cash flow | 18.6 | 64.8 | 78.7 | 67.7 | 106.5 | 64.4 | 18.8 | 164.1 | 190.7 | 227.1 |
| Growth | +248.4% | +21.5% | −14.0% | +57.3% | −39.5% | −70.8% | +772.9% | +16.2% | +19.1% | |
| Buybacks | −37.8 | 0.0 | −1.2 | −1.0 | −13.7 | −15.4 | −16.1 | −5.5 | −6.7 | −39.7 |
| Dividends paid | −16.9 | −16.8 | −18.7 | −19.3 | −19.4 | −22.0 | −21.8 | −23.8 | −29.3 | −34.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 50.7 | 37.5 | 37.4 | 31.6 | 81.7 | 40.5 | 47.5 | 61.0 | 91.1 | 63.7 |
| Total debt | n/a | 277.0 | 209.4 | 219.9 | 209.4 | 280.7 | 361.8 | 301.3 | 217.9 | 0.0 |
| Net cash (debt) | n/a | −239.5 | −172.0 | −188.3 | −127.7 | −240.2 | −314.3 | −240.3 | −126.8 | 63.7 |
| Shareholders’ equity | 394.1 | 457.4 | 530.1 | 641.6 | 702.1 | 784.0 | 860.9 | 1,001.9 | 1,186.1 | 1,382.0 |
| Debt to equity | n/a | 0.61 | 0.40 | 0.34 | 0.30 | 0.36 | 0.42 | 0.30 | 0.18 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 24.7 | 72.8 | 92.8 | 103.1 | 136.2 | 101.8 | 71.8 | 194.4 | 231.3 | 254.7 | |
| Growth | +194.7% | +27.5% | +11.1% | +32.1% | −25.3% | −29.5% | +170.8% | +19.0% | +10.1% | |
| 19.1 | 30.0 | 36.4 | 41.5 | 44.8 | 50.4 | 54.7 | 60.4 | 65.3 | 80.5 | |
| Investment | ||||||||||
| −6.1 | −8.0 | −14.1 | −35.4 | −29.7 | −37.4 | −53.0 | −30.3 | −40.6 | −27.6 | |
| calc | 18.6 | 64.8 | 78.7 | 67.7 | 106.5 | 64.4 | 18.8 | 164.1 | 190.7 | 227.1 |
| Growth | +248.4% | +21.5% | −14.0% | +57.3% | −39.5% | −70.8% | +772.9% | +16.2% | +19.1% | |
| calc | 0.30 | 1.07 | 1.29 | 1.10 | 1.73 | 1.04 | 0.31 | 2.67 | 3.09 | 3.69 |
| −16.8 | −278.2 | −11.0 | −84.4 | −34.4 | −168.7 | −99.7 | −83.7 | −78.9 | −527.9 | |
| Financing | ||||||||||
| −36.4 | 190.7 | −81.2 | −24.6 | −53.4 | 26.4 | 35.5 | −97.9 | −121.0 | 244.5 | |
| −16.9 | −16.8 | −18.7 | −19.3 | −19.4 | −22.0 | −21.8 | −23.8 | −29.3 | −34.1 | |
| −37.8 | 0.0 | −1.2 | −1.0 | −13.7 | −15.4 | −16.1 | −5.5 | −6.7 | −39.7 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.