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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 42.2% | 39.4% | 41.5% | 43.1% | |
| 3.2% | 3.6% | 26.7% | 24.6% | 29.3% | 35.4% | 24.4% | 23.3% | 23.7% | 28.5% | |
| 23.3% | 41.3% | 28.0% | 28.5% | 36.8% | 37.0% | 37.5% | 25.7% | 24.4% | 30.2% | |
| 16.4% | 59.6% | 29.4% | 21.1% | 28.2% | 27.9% | 28.1% | 20.0% | 18.4% | 22.5% | |
| 9.7% | 50.7% | 35.2% | 16.6% | 19.7% | 40.3% | 16.2% | 25.1% | 24.9% | 36.4% | |
| Spending | ||||||||||
| 1.3% | 3.0% | 2.4% | 7.4% | 3.5% | 1.6% | 2.9% | 1.6% | 1.9% | 0.8% | |
| 31.6% | −43.2% | −2.4% | 26.1% | 23.1% | 25.3% | 25.8% | 26.0% | 26.4% | 25.3% | |
| Returns | ||||||||||
| 2.4% | 10.3% | 6.2% | 5.2% | 8.2% | 12.3% | 11.2% | 11.4% | 10.2% | 15.1% | |
| 1.5% | 6.5% | 3.7% | 2.9% | 4.4% | 6.2% | 5.0% | 5.1% | 4.8% | 7.6% | |
| Balance and payout | ||||||||||
| 0.08 | 0.10 | 0.13 | 0.18 | 0.29 | 0.37 | 0.61 | 0.66 | 0.60 | 0.51 | |
| 33.2% | 35.7% | 38.8% | 41.7% | 45.2% | 48.2% | 54.5% | 54.2% | 52.1% | 48.9% | |
| n/a | n/a | n/a | 0.0% | 9.1% | 25.3% | 33.1% | 33.0% | 40.9% | 29.1% | |
| 158.2% | 290.8% | 240.6% | 99.1% | 40.8% | 17.5% | 106.4% | 26.3% | 33.6% | 39.6% | |