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 | 753.1 | 791.8 | 896.9 | 946.9 | 1,029.0 | 1,063.1 | 1,166.1 | 1,274.3 | 1,315.9 | 1,379.1 |
| Growth | +5.1% | +13.3% | +5.6% | +8.7% | +3.3% | +9.7% | +9.3% | +3.3% | +4.8% | |
| Operating income | 8.0 | 45.7 | 61.7 | 66.1 | 84.1 | 88.0 | 105.2 | 96.5 | 80.5 | 97.6 |
| Net income | −32.6 | 40.4 | 224.7 | 48.5 | 65.4 | 103.3 | 78.8 | 70.7 | 61.0 | 72.1 |
| Growth | +456.2% | −78.4% | +34.8% | +58.0% | −23.7% | −10.3% | −13.7% | +18.2% | ||
| EPS, diluted | −0.88 | 1.07 | 5.93 | 1.28 | 1.71 | 2.71 | 2.06 | 1.84 | 1.58 | 1.85 |
| Growth | +454.2% | −78.4% | +33.6% | +58.5% | −24.0% | −10.7% | −14.1% | +17.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.6% | 34.5% | 34.3% | 34.4% | 34.7% | 35.2% | 36.1% | 34.2% | 34.3% | 35.5% |
| Operating margin | 1.1% | 5.8% | 6.9% | 7.0% | 8.2% | 8.3% | 9.0% | 7.6% | 6.1% | 7.1% |
| Net margin | −4.3% | 5.1% | 25.1% | 5.1% | 6.4% | 9.7% | 6.8% | 5.5% | 4.6% | 5.2% |
| Free cash flow margin | −7.9% | 5.4% | −3.0% | 6.5% | 6.4% | 4.4% | 3.7% | 8.5% | 3.6% | 5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −57.4 | 45.6 | −22.3 | 68.4 | 68.2 | 49.8 | 50.2 | 112.0 | 50.7 | 77.8 |
| Capital expenditure | −2.2 | −2.5 | −4.5 | −6.9 | −2.7 | −3.4 | −7.4 | −3.9 | −3.8 | −3.1 |
| Free cash flow | −59.6 | 43.1 | −26.8 | 61.5 | 65.5 | 46.4 | 42.8 | 108.1 | 46.9 | 74.7 |
| Growth | −162.2% | +6.5% | −29.2% | −7.8% | +152.6% | −56.6% | +59.3% | |||
| Buybacks | 0.0 | 0.0 | −9.1 | 0.0 | −7.2 | 0.0 | 0.0 | 0.0 | 0.0 | −9.1 |
| Dividends paid | −3.7 | −13.0 | −109.3 | −261.6 | −134.3 | −62.5 | −27.6 | −30.6 | −38.4 | −40.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 149.7 | 184.5 | 295.4 | 97.2 | 22.4 | 15.4 | 28.5 | 34.4 | 44.6 | 67.5 |
| Shareholders’ equity | 214.4 | 211.8 | 137.7 | 175.5 | 106.8 | 153.6 | 210.4 | 255.2 | 281.1 | 313.2 |
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 | ||||||||||
| 149.7 | 184.5 | 295.4 | 97.2 | 22.4 | 15.4 | 28.5 | 34.4 | 44.6 | 67.5 | |
| 148.6 | 73.1 | 84.1 | 88.2 | 102.3 | 106.8 | 108.0 | 130.7 | 126.5 | 139.6 | |
| 116.7 | 88.2 | 107.3 | 112.5 | 132.3 | 172.8 | 179.4 | 150.8 | 167.1 | 174.6 | |
| 16.4 | 14.0 | 14.9 | 17.8 | 16.6 | 16.5 | 21.0 | 20.0 | 19.1 | 18.5 | |
| 7.6 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 40.0 | 39.6 | 40.6 | |
| 566.1 | 551.4 | 530.0 | 396.9 | 374.9 | 405.0 | 455.2 | 513.4 | 520.7 | 580.8 | |
| Growth | −2.6% | −3.9% | −25.1% | −5.5% | +8.0% | +12.4% | +12.8% | +1.4% | +11.5% | |
| Liabilities | ||||||||||
| 351.7 | 339.6 | 392.3 | 221.4 | 268.1 | 251.4 | 244.8 | 258.2 | 239.6 | 267.6 | |
| Equity | ||||||||||
| 73.1 | 44.8 | −27.6 | 2.8 | −66.5 | −25.5 | 25.9 | 66.0 | 88.6 | 120.3 | |
| 214.4 | 211.8 | 137.7 | 175.5 | 106.8 | 153.6 | 210.4 | 255.2 | 281.1 | 313.2 | |
| Growth | −1.2% | −35.0% | +27.5% | −39.1% | +43.8% | +37.0% | +21.3% | +10.1% | +11.4% | |
| Per share and net cash | ||||||||||
| 36.9 | 37.1 | 37.3 | 37.7 | 37.6 | 37.9 | 38.0 | 38.1 | 38.2 | 38.2 | |
| calc | 5.81 | 5.71 | 3.69 | 4.66 | 2.84 | 4.06 | 5.54 | 6.70 | 7.35 | 8.20 |
Lines marked calc are worked out here from filed figures; point at one for how.