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 | 96.9 | 100.0 | 110.3 | 127.1 | 160.6 | 267.0 | 252.3 | 389.3 | 402.7 | 513.2 |
| Growth | +3.3% | +10.2% | +15.2% | +26.3% | +66.3% | −5.5% | +54.3% | +3.5% | +27.4% | |
| Operating income | 3.1 | 3.6 | 29.4 | 31.3 | 47.1 | 94.5 | 61.5 | 90.7 | 95.6 | 146.2 |
| Net income | 15.9 | 59.6 | 32.4 | 26.8 | 45.2 | 74.6 | 70.9 | 77.7 | 74.2 | 115.6 |
| Growth | +274.8% | −45.7% | −17.3% | +68.8% | +64.9% | −4.9% | +9.6% | −4.5% | +55.9% | |
| EPS, diluted | n/a | n/a | n/a | 0.45 | 0.77 | 1.27 | 1.21 | 1.33 | 1.27 | 1.99 |
| Growth | +71.1% | +64.9% | −4.7% | +9.9% | −4.5% | +56.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | 42.2% | 39.4% | 41.5% | 43.1% |
| Operating margin | 3.2% | 3.6% | 26.7% | 24.6% | 29.3% | 35.4% | 24.4% | 23.3% | 23.7% | 28.5% |
| Net margin | 16.4% | 59.6% | 29.4% | 21.1% | 28.2% | 27.9% | 28.1% | 20.0% | 18.4% | 22.5% |
| Free cash flow margin | 9.7% | 50.7% | 35.2% | 16.6% | 19.7% | 40.3% | 16.2% | 25.1% | 24.9% | 36.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 10.7 | 53.7 | 41.4 | 30.4 | 37.3 | 111.8 | 48.2 | 103.8 | 108.0 | 190.7 |
| Capital expenditure | −1.3 | −3.0 | −2.6 | −9.4 | −5.7 | −4.3 | −7.3 | −6.2 | −7.7 | −4.1 |
| Free cash flow | 9.4 | 50.7 | 38.8 | 21.0 | 31.6 | 107.5 | 40.9 | 97.7 | 100.2 | 186.6 |
| Growth | +441.4% | −23.5% | −45.8% | +50.4% | +239.7% | −62.0% | +139.0% | +2.6% | +86.2% | |
| Buybacks | −14.8 | −147.4 | −93.4 | −20.8 | −8.8 | n/a | −20.0 | n/a | −3.4 | −40.3 |
| Dividends paid | n/a | n/a | n/a | 0.0 | −4.1 | −18.8 | −23.5 | −25.7 | −30.3 | −33.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 241.1 | 192.1 | 195.2 | 185.7 | 106.8 | 70.2 | 37.7 | 86.1 | 88.8 | 129.6 |
| Total debt | 55.0 | 55.6 | 69.4 | 92.5 | 158.9 | 223.0 | 385.9 | 453.6 | 437.8 | 391.2 |
| Net cash (debt) | 186.1 | 136.5 | 125.8 | 93.2 | −52.1 | −152.9 | −348.1 | −367.6 | −349.0 | −261.5 |
| Shareholders’ equity | 669.3 | 577.6 | 518.2 | 519.5 | 550.6 | 607.4 | 630.8 | 683.1 | 724.3 | 766.3 |
| Debt to equity | 0.08 | 0.10 | 0.13 | 0.18 | 0.29 | 0.37 | 0.61 | 0.66 | 0.60 | 0.51 |
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 | ||||||||||
| 241.1 | 192.1 | 195.2 | 185.7 | 106.8 | 70.2 | 37.7 | 86.1 | 88.8 | 129.6 | |
| n/a | n/a | n/a | 1.4 | 2.0 | 2.8 | 4.0 | 4.3 | 4.0 | 3.3 | |
| 9.0 | 11.8 | 12.0 | 19.0 | 20.8 | 31.1 | 39.6 | 66.0 | 59.1 | 41.3 | |
| 1,027.9 | 921.0 | 871.0 | 909.2 | 1,037.3 | 1,208.2 | 1,430.8 | 1,523.5 | 1,538.6 | 1,518.4 | |
| Growth | −10.4% | −5.4% | +4.4% | +14.1% | +16.5% | +18.4% | +6.5% | +1.0% | −1.3% | |
| Liabilities | ||||||||||
| 55.0 | 55.6 | 69.4 | 92.5 | 158.9 | 223.0 | 385.9 | 453.6 | 437.8 | 391.2 | |
| calc | 55.0 | 55.6 | 69.4 | 92.5 | 158.9 | 223.0 | 385.9 | 453.6 | 437.8 | 391.2 |
| 341.1 | 328.4 | 337.9 | 379.6 | 469.2 | 582.1 | 779.7 | 825.0 | 801.8 | 742.8 | |
| Equity | ||||||||||
| 94.7 | 154.3 | 187.5 | 214.2 | 255.2 | 310.9 | 358.3 | 410.4 | 454.2 | 536.2 | |
| 669.3 | 577.6 | 518.2 | 519.5 | 550.6 | 607.4 | 630.8 | 683.1 | 724.3 | 766.3 | |
| Growth | −13.7% | −10.3% | +0.3% | +6.0% | +10.3% | +3.9% | +8.3% | +6.0% | +5.8% | |
| Per share and net cash | ||||||||||
| calc | 186.1 | 136.5 | 125.8 | 93.2 | −52.1 | −152.9 | −348.1 | −367.6 | −349.0 | −261.5 |
| 74.3 | 65.9 | 60.7 | 59.4 | 58.9 | 58.9 | 58.3 | 58.4 | 58.3 | 57.5 | |
| calc | 9.00 | 8.76 | 8.54 | 8.74 | 9.35 | 10.32 | 10.81 | 11.70 | 12.42 | 13.32 |
Lines marked calc are worked out here from filed figures; point at one for how.