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 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 196.9 | 342.8 | 508.0 | 554.7 | 523.0 | 869.2 | 885.4 | 835.6 | 805.9 | 839.0 |
| Growth | +74.1% | +48.2% | +9.2% | −5.7% | +66.2% | +1.9% | −5.6% | −3.6% | +4.1% | |
| Operating income | 34.5 | 61.5 | 75.6 | 90.1 | 35.4 | 149.3 | 137.3 | 79.9 | 81.8 | 66.0 |
| Net income | 23.3 | 31.6 | 46.7 | 60.3 | 14.2 | 104.6 | 98.4 | 37.5 | 39.0 | 48.4 |
| Growth | +35.4% | +48.1% | +29.0% | −76.4% | +636.6% | −5.9% | −61.9% | +4.0% | +24.1% | |
| EPS, diluted | 0.87 | n/a | n/a | 1.88 | 0.44 | 3.22 | 3.02 | 1.14 | 1.17 | 1.45 |
| Growth | −76.6% | +631.8% | −6.2% | −62.3% | +2.6% | +23.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.2% | 39.8% | 37.9% | 38.3% | 37.5% | 36.0% | 33.7% | 31.3% | 31.3% | 32.3% |
| Operating margin | 17.5% | 17.9% | 14.9% | 16.2% | 6.8% | 17.2% | 15.5% | 9.6% | 10.2% | 7.9% |
| Net margin | 11.8% | 9.2% | 9.2% | 10.9% | 2.7% | 12.0% | 11.1% | 4.5% | 4.8% | 5.8% |
| Free cash flow margin | 16.4% | 7.9% | 9.7% | 11.8% | 18.0% | 9.9% | 8.8% | 5.9% | 11.8% | 12.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.5 | 49.4 | 77.5 | 90.5 | 108.6 | 113.1 | 109.9 | 83.9 | 122.1 | 127.3 |
| Capital expenditure | −6.2 | −22.2 | −28.4 | −25.0 | −14.6 | −26.8 | −31.9 | −34.3 | −27.0 | −23.7 |
| Free cash flow | 32.3 | 27.2 | 49.1 | 65.5 | 94.0 | 86.3 | 78.0 | 49.6 | 95.1 | 103.6 |
| Growth | −15.9% | +80.6% | +33.4% | +43.6% | −8.2% | −9.6% | −36.4% | +91.7% | +8.9% | |
| Dividends paid | −10.7 | −10.3 | −11.0 | −11.5 | −11.6 | −11.6 | −11.7 | −11.8 | −11.9 | −12.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 74.2 | 63.9 | 23.5 | 22.1 | 25.2 | 28.5 | 43.7 | 32.4 | 44.1 | 73.0 |
| Total debt | n/a | n/a | 96.9 | 91.7 | 206.2 | 202.0 | 183.2 | 321.5 | 299.2 | 261.6 |
| Net cash (debt) | n/a | n/a | −73.5 | −69.6 | −180.9 | −173.5 | −139.5 | −289.1 | −255.1 | −188.6 |
| Shareholders’ equity | 236.4 | 272.7 | 530.8 | 577.6 | 607.8 | 709.0 | 794.9 | 854.6 | 864.4 | 931.5 |
| Debt to equity | n/a | n/a | 0.18 | 0.16 | 0.34 | 0.28 | 0.23 | 0.38 | 0.35 | 0.28 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2021 2 Jan 2021 | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 38.5 | 49.4 | 77.5 | 90.5 | 108.6 | 113.1 | 109.9 | 83.9 | 122.1 | 127.3 | |
| Growth | +28.2% | +56.8% | +16.8% | +20.0% | +4.1% | −2.8% | −23.7% | +45.5% | +4.3% | |
| 11.3 | 19.2 | 39.7 | 35.2 | 39.7 | 54.4 | 51.6 | 63.8 | 63.8 | 63.0 | |
| Investment | ||||||||||
| −6.2 | −22.2 | −28.4 | −25.0 | −14.6 | −26.8 | −31.9 | −34.3 | −27.0 | −23.7 | |
| calc | 32.3 | 27.2 | 49.1 | 65.5 | 94.0 | 86.3 | 78.0 | 49.6 | 95.1 | 103.6 |
| Growth | −15.9% | +80.6% | +33.4% | +43.6% | −8.2% | −9.6% | −36.4% | +91.7% | +8.9% | |
| calc | 1.20 | n/a | n/a | 2.04 | 2.92 | 2.66 | 2.39 | 1.50 | 2.86 | 3.11 |
| −169.8 | −16.0 | −565.5 | −22.4 | −235.9 | −90.3 | −90.8 | −153.9 | −30.3 | 20.3 | |
| Financing | ||||||||||
| 128.2 | −50.1 | 447.3 | −71.7 | 137.7 | −22.6 | −6.9 | 57.9 | −78.4 | −121.9 | |
| −10.7 | −10.3 | −11.0 | −11.5 | −11.6 | −11.6 | −11.7 | −11.8 | −11.9 | −12.0 | |
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.