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 | 199.6 | 234.6 | 253.3 | 279.3 | 245.6 | 270.9 | 293.1 | 320.0 | 336.3 | 359.0 |
| Growth | +17.6% | +8.0% | +10.3% | −12.1% | +10.3% | +8.2% | +9.2% | +5.1% | +6.8% | |
| Operating income | 48.0 | 56.5 | 62.4 | 22.7 | 27.8 | 54.6 | 58.8 | 66.0 | 71.2 | 77.0 |
| Net income | 32.1 | 43.8 | 60.7 | 6.9 | 16.1 | 34.3 | 37.1 | 48.1 | 53.7 | 58.0 |
| Growth | +36.3% | +38.5% | −88.6% | +134.0% | +112.5% | +8.3% | +29.7% | +11.5% | +8.0% | |
| EPS, diluted | n/a | n/a | n/a | n/a | 0.77 | 1.65 | 1.82 | 2.41 | 2.70 | 2.92 |
| Growth | +114.3% | +10.3% | +32.4% | +12.0% | +8.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 51.1% | 50.9% | 50.3% | 46.7% | 47.4% | 47.2% | 46.9% | 47.9% | 47.8% | 49.7% |
| Operating margin | 24.1% | 24.1% | 24.6% | 8.1% | 11.3% | 20.2% | 20.1% | 20.6% | 21.2% | 21.5% |
| Net margin | 16.1% | 18.7% | 24.0% | 2.5% | 6.6% | 12.6% | 12.7% | 15.0% | 16.0% | 16.1% |
| Free cash flow margin | 13.9% | 11.8% | 12.4% | 14.8% | 20.3% | 14.5% | 6.4% | 19.7% | 18.0% | 18.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 41.5 | 43.9 | 53.3 | 59.7 | 60.1 | 55.8 | 45.1 | 77.2 | 74.3 | 88.6 |
| Capital expenditure | −13.6 | −16.2 | −21.7 | −18.3 | −10.2 | −16.6 | −26.5 | −14.2 | −13.6 | −21.8 |
| Free cash flow | 27.8 | 27.7 | 31.5 | 41.4 | 49.8 | 39.2 | 18.6 | 63.0 | 60.6 | 66.8 |
| Growth | −0.3% | +13.6% | +31.2% | +20.5% | −21.4% | −52.5% | +238.3% | −3.7% | +10.2% | |
| Dividends paid | −17.1 | −22.6 | −20.2 | −19.8 | −10.0 | −15.8 | −11.5 | −11.6 | −28.1 | −37.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 31.1 | 36.9 | 51.4 | 54.0 | 72.2 | 50.3 | 27.9 | 53.4 | 77.4 | 107.6 |
| Total debt | n/a | n/a | 79.3 | 86.0 | 73.9 | 49.0 | 23.8 | 0.6 | n/a | n/a |
| Net cash (debt) | n/a | n/a | −27.9 | −32.1 | −1.7 | 1.3 | 4.0 | 52.8 | n/a | n/a |
| Shareholders’ equity | 102.2 | 125.8 | 153.7 | 129.3 | 127.2 | 132.5 | 145.8 | 174.5 | 185.2 | 217.6 |
| Debt to equity | n/a | n/a | 0.52 | 0.67 | 0.58 | 0.37 | 0.16 | 0.00 | n/a | n/a |
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 | ||||||||||
| 31.1 | 36.9 | 51.4 | 54.0 | 72.2 | 50.3 | 27.9 | 53.4 | 77.4 | 107.6 | |
| 33.9 | 41.0 | 54.3 | 45.1 | 39.3 | 43.9 | 45.8 | 45.4 | 47.7 | 58.5 | |
| 14.4 | 14.2 | 28.4 | 25.5 | 22.6 | 27.1 | 28.5 | 26.9 | 23.4 | 23.2 | |
| 35.6 | 39.0 | 50.5 | 45.9 | 37.7 | 35.7 | 45.6 | 42.0 | 33.1 | 39.4 | |
| 3.4 | 3.8 | 62.9 | 50.1 | 39.9 | 40.0 | 39.5 | 39.4 | 39.3 | 39.8 | |
| 178.0 | 215.2 | 373.8 | 339.2 | 312.5 | 293.0 | 290.9 | 318.7 | 326.9 | 386.2 | |
| Growth | +20.9% | +73.7% | −9.2% | −7.9% | −6.2% | −0.7% | +9.5% | +2.6% | +18.2% | |
| Liabilities | ||||||||||
| n/a | n/a | 8.4 | 18.1 | 19.5 | 17.6 | 11.6 | n/a | n/a | n/a | |
| n/a | n/a | 71.0 | 67.9 | 54.5 | 31.4 | 12.2 | 0.6 | n/a | n/a | |
| calc | n/a | n/a | 79.3 | 86.0 | 73.9 | 49.0 | 23.8 | 0.6 | n/a | n/a |
| Equity | ||||||||||
| 71.7 | 92.1 | 129.6 | 116.5 | 127.7 | 143.3 | 169.0 | 203.6 | 226.2 | 244.4 | |
| 102.2 | 125.8 | 153.7 | 129.3 | 127.2 | 132.5 | 145.8 | 174.5 | 185.2 | 217.6 | |
| Growth | +23.0% | +22.2% | −15.9% | −1.7% | +4.1% | +10.1% | +19.7% | +6.2% | +17.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −27.9 | −32.1 | −1.7 | 1.3 | 4.0 | 52.8 | n/a | n/a |
| 23.5 | 23.5 | 23.5 | 23.5 | 23.5 | 20.5 | 20.1 | 19.9 | 19.9 | 19.8 | |
| calc | 4.35 | 5.36 | 6.55 | 5.51 | 5.42 | 6.45 | 7.25 | 8.77 | 9.31 | 10.98 |
Lines marked calc are worked out here from filed figures; point at one for how.