Closing prices at the end of each trading day, from 11 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 | 153.4 | 161.2 | 191.2 | 203.2 | 211.9 | 250.3 | 628.5 | 661.0 | 640.0 | 657.7 |
| Growth | +5.1% | +18.6% | +6.3% | +4.3% | +18.1% | +151.2% | +5.2% | −3.2% | +2.8% | |
| Operating income | 39.7 | 45.4 | 51.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | −9.6 | 30.2 | 26.3 | 45.9 | 14.8 | 44.6 | 117.2 | −17.2 | 39.3 | 56.6 |
| Growth | −13.0% | +74.6% | −67.8% | +201.9% | +163.0% | −114.7% | +43.9% | |||
| EPS, diluted | −0.19 | 0.41 | 0.30 | 0.51 | 0.16 | 0.41 | 0.53 | −0.08 | 0.17 | 0.24 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 25.9% | 28.2% | 27.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | −6.2% | 18.7% | 13.7% | 22.6% | 7.0% | 17.8% | 18.7% | −2.6% | 6.1% | 8.6% |
| Free cash flow margin | −11.9% | 24.8% | 35.5% | 36.8% | 35.3% | 20.8% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −7.5 | 54.3 | 68.5 | 75.0 | 75.0 | 52.3 | 249.5 | 262.2 | 259.8 | 282.1 |
| Capital expenditure | −10.7 | −14.4 | −0.6 | −0.2 | −0.1 | −0.2 | n/a | n/a | n/a | n/a |
| Free cash flow | −18.2 | 40.0 | 67.9 | 74.8 | 74.9 | 52.1 | n/a | n/a | n/a | n/a |
| Growth | +70.0% | +10.0% | +0.2% | −30.4% | ||||||
| Buybacks | −62.2 | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −30.0 |
| Dividends paid | −36.6 | −52.3 | −52.5 | −64.7 | −56.1 | −49.8 | −105.8 | −134.9 | −144.0 | −154.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.9 | 9.3 | 9.3 | 9.9 | 8.8 | 36.0 | 16.1 | 22.9 | 21.2 | 23.6 |
| Total debt | 743.8 | 778.4 | 985.5 | 985.6 | 945.7 | 2,705.3 | 2,631.6 | 2,549.4 | 2,333.7 | 2,281.5 |
| Net cash (debt) | −722.9 | −769.1 | −976.2 | −975.7 | −936.9 | −2,669.4 | −2,615.6 | −2,526.6 | −2,312.5 | −2,257.9 |
| Shareholders’ equity | 506.8 | 624.1 | 623.0 | 613.3 | 708.1 | 3,480.8 | 3,596.7 | 3,431.3 | 3,442.3 | 3,459.9 |
| Debt to equity | 1.47 | 1.25 | 1.58 | 1.61 | 1.34 | 0.78 | 0.73 | 0.74 | 0.68 | 0.66 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 153.4 | 161.2 | 191.2 | 203.2 | 211.9 | 250.3 | 628.5 | 661.0 | 640.0 | 657.7 | |
| Growth | +5.1% | +18.6% | +6.3% | +4.3% | +18.1% | +151.2% | +5.2% | −3.2% | +2.8% | |
| 4.8 | 6.0 | 7.0 | 7.7 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 10.9 | 9.5 | 10.8 | 12.7 | 15.1 | 18.6 | 26.3 | 22.8 | 24.2 | 24.0 | |
| 39.7 | 45.4 | 51.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +14.5% | +14.1% | ||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| −9.6 | 30.2 | 26.3 | 45.9 | 14.8 | 44.6 | 117.2 | −17.2 | 39.3 | 56.6 | |
| Growth | −13.0% | +74.6% | −67.8% | +201.9% | +163.0% | −114.7% | +43.9% | |||
| Per share | ||||||||||
| −0.19 | 0.41 | 0.30 | 0.51 | 0.16 | 0.41 | 0.53 | −0.08 | 0.17 | 0.24 | |
| −0.19 | 0.41 | 0.30 | 0.51 | 0.16 | 0.41 | 0.53 | −0.08 | 0.17 | 0.24 | |
| Growth | −26.8% | +70.0% | −68.6% | +156.3% | +29.3% | −115.1% | +41.2% | |||
| 52.2 | 73.3 | 87.1 | 89.8 | 93.7 | 108.6 | 222.0 | 224.4 | 224.8 | 233.9 | |
| 52.2 | 73.6 | 87.4 | 90.4 | 94.7 | 109.8 | 223.1 | 224.4 | 225.6 | 234.8 | |
| Growth | +41.0% | +18.7% | +3.5% | +4.7% | +16.0% | +103.1% | +0.6% | +0.5% | +4.1% | |
† The diluted share count jumps at 2022, 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.