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 | 264.1 | 279.3 | 240.3 | 249.2 | 184.4 | 395.4 | 477.9 | 501.5 | 522.2 | 545.1 |
| Growth | +5.7% | −13.9% | +3.7% | −26.0% | +114.4% | +20.9% | +4.9% | +4.1% | +4.4% | |
| Operating income | 38.5 | 40.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 24.6 | 25.5 | 34.1 | 31.8 | 23.7 | 68.5 | 87.5 | 82.4 | 72.8 | 101.4 |
| Growth | +3.9% | +33.5% | −6.7% | −25.6% | +189.2% | +27.7% | −5.8% | −11.7% | +39.3% | |
| EPS, diluted | 1.39 | 1.39 | 1.83 | 1.70 | 1.25 | 3.53 | 4.47 | 4.20 | 3.84 | 5.43 |
| Growth | +0.0% | +31.7% | −7.1% | −26.5% | +182.4% | +26.6% | −6.0% | −8.6% | +41.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.6% | 14.6% | 17.8% | 15.9% | 8.3% | 22.7% | 23.3% | 22.0% | 17.7% | 23.4% |
| Operating margin | 14.6% | 14.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 9.3% | 9.1% | 14.2% | 12.8% | 12.8% | 17.3% | 18.3% | 16.4% | 13.9% | 18.6% |
| Free cash flow margin | 6.7% | −0.2% | −32.6% | −24.9% | −31.0% | 20.5% | 21.0% | 24.7% | 17.9% | 23.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 43.7 | 49.5 | 58.8 | 63.2 | 31.4 | 128.1 | 139.8 | 173.0 | 140.7 | 164.7 |
| Capital expenditure | −26.1 | −50.0 | −137.1 | −125.4 | −88.7 | −46.9 | −39.5 | −49.0 | −47.4 | −36.3 |
| Free cash flow | 17.6 | −0.5 | −78.3 | −62.1 | −57.2 | 81.2 | 100.3 | 124.0 | 93.3 | 128.4 |
| Growth | −103.0% | +23.5% | +23.7% | −24.8% | +37.7% | |||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −6.5 | −5.0 | −60.0 | −72.7 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −112.8 | −22.3 | −21.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 26.4 | 29.2 | 30.5 | 60.5 | 28.3 | 33.5 | 38.8 | 43.4 | 58.8 | 96.5 |
| Total debt | 26.2 | n/a | n/a | n/a | n/a | 68.2 | n/a | 5.5 | n/a | n/a |
| Net cash (debt) | 0.2 | n/a | n/a | n/a | n/a | −34.6 | n/a | 37.9 | n/a | n/a |
| Shareholders’ equity | 233.8 | 266.5 | 301.2 | 341.2 | 368.1 | 448.0 | 539.0 | 513.1 | 517.7 | 537.7 |
| Debt to equity | 0.11 | n/a | n/a | n/a | n/a | 0.15 | n/a | 0.01 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 264.1 | 279.3 | 240.3 | 249.2 | 184.4 | 395.4 | 477.9 | 501.5 | 522.2 | 545.1 | |
| Growth | +5.7% | −13.9% | +3.7% | −26.0% | +114.4% | +20.9% | +4.9% | +4.1% | +4.4% | |
| 38.5 | 40.7 | 42.8 | 39.6 | 15.3 | 89.9 | 111.4 | 110.2 | 92.5 | 127.5 | |
| Growth | +5.5% | +5.3% | −7.6% | −61.4% | +488.5% | +24.0% | −1.2% | −16.0% | +37.8% | |
| 57.7 | 62.7 | 65.8 | 69.3 | 60.4 | 84.4 | 97.6 | 105.8 | 108.3 | 109.4 | |
| 38.5 | 40.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +5.5% | |||||||||
| 37.9 | 39.7 | 42.6 | 39.6 | 15.0 | 85.4 | 109.0 | 108.5 | 92.4 | 129.4 | |
| 13.4 | 14.2 | 8.6 | 7.8 | −8.7 | 16.9 | 21.5 | 26.1 | 19.6 | 28.0 | |
| 24.6 | 25.5 | 34.1 | 31.8 | 23.7 | 68.5 | 87.5 | 82.4 | 72.8 | 101.4 | |
| Growth | +3.9% | +33.5% | −6.7% | −25.6% | +189.2% | +27.7% | −5.8% | −11.7% | +39.3% | |
| Per share | ||||||||||
| 1.42 | 1.45 | 1.91 | 1.77 | 1.30 | 3.68 | 4.60 | 4.28 | 3.91 | 5.55 | |
| 1.39 | 1.39 | 1.83 | 1.70 | 1.25 | 3.53 | 4.47 | 4.20 | 3.84 | 5.43 | |
| Growth | +0.0% | +31.7% | −7.1% | −26.5% | +182.4% | +26.6% | −6.0% | −8.6% | +41.4% | |
| 17.3 | 17.6 | 17.8 | 18.0 | 18.2 | 18.6 | 19.0 | 19.2 | 18.6 | 18.3 | |
| 17.7 | 18.4 | 18.6 | 18.7 | 18.9 | 19.4 | 19.6 | 19.6 | 19.0 | 18.7 | |
| Growth | +4.0% | +1.1% | +0.6% | +1.0% | +2.9% | +0.8% | +0.2% | −3.3% | −1.6% | |