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 | 111.1 | 104.8 | 135.4 | 141.0 | 128.4 | 191.8 | 241.7 | 214.8 | 237.7 | 277.2 |
| Growth | −5.7% | +29.2% | +4.1% | −8.9% | +49.4% | +26.0% | −11.1% | +10.7% | +16.6% | |
| Operating income | −1.7 | 32.8 | 43.6 | 38.8 | 13.4 | 55.4 | 70.0 | −70.1 | 35.7 | 22.0 |
| Net income | 29.6 | 30.3 | 34.8 | 39.6 | 14.8 | 48.1 | 74.2 | −39.6 | 33.7 | 17.6 |
| Growth | +2.5% | +14.7% | +13.9% | −62.7% | +225.3% | +54.1% | −153.4% | −47.9% | ||
| EPS, diluted | 4.32 | 4.41 | 5.00 | 5.66 | 2.10 | 6.69 | 10.06 | −5.29 | 4.55 | 2.35 |
| Growth | +2.1% | +13.4% | +13.2% | −62.9% | +218.6% | +50.4% | −152.6% | −48.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 10.9% | 16.1% | 22.1% | 22.1% | 13.2% | 22.6% | 28.1% | 6.8% | 12.5% | 13.9% |
| Operating margin | −1.5% | 31.3% | 32.2% | 27.5% | 10.5% | 28.9% | 29.0% | −32.7% | 15.0% | 7.9% |
| Net margin | 26.7% | 29.0% | 25.7% | 28.1% | 11.5% | 25.1% | 30.7% | −18.4% | 14.2% | 6.3% |
| Free cash flow margin | 75.4% | 24.4% | 24.9% | 19.9% | −25.4% | 18.6% | 10.4% | 4.2% | −13.6% | 0.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 93.9 | 41.3 | 54.6 | 52.8 | −2.5 | 74.9 | 67.7 | 54.5 | 22.3 | 50.9 |
| Capital expenditure | −10.2 | −15.7 | −20.9 | −24.7 | −30.2 | −39.2 | −42.5 | −45.4 | −54.7 | −48.6 |
| Free cash flow | 83.8 | 25.6 | 33.7 | 28.1 | −32.7 | 35.6 | 25.2 | 9.1 | −32.4 | 2.3 |
| Growth | −69.4% | +31.6% | −16.5% | −216.2% | −29.3% | −64.0% | −456.9% | |||
| Buybacks | −6.0 | 0.0 | −1.3 | −3.0 | −1.0 | 0.0 | 0.0 | −3.1 | −9.9 | −2.5 |
| Dividends paid | −7.3 | −6.7 | −4.6 | −5.1 | −5.4 | −5.6 | −6.0 | −6.5 | −6.6 | −7.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 69.3 | 101.6 | 85.3 | 122.9 | 88.5 | 86.0 | 110.7 | 85.1 | 72.8 | 49.7 |
| Total debt | 96.0 | 43.1 | 7.0 | 17.9 | 45.0 | 20.4 | 18.9 | 35.8 | 99.4 | 100.8 |
| Net cash (debt) | −26.7 | 58.5 | 78.2 | 104.9 | 43.5 | 65.6 | 91.8 | 49.3 | −26.6 | −51.1 |
| Shareholders’ equity | 220.3 | 219.4 | 250.7 | 289.4 | 300.6 | 352.1 | 427.0 | 382.3 | 404.9 | 429.2 |
| Debt to equity | 0.44 | 0.20 | 0.03 | 0.06 | 0.15 | 0.06 | 0.04 | 0.09 | 0.25 | 0.23 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 93.9 | 41.3 | 54.6 | 52.8 | −2.5 | 74.9 | 67.7 | 54.5 | 22.3 | 50.9 | |
| Growth | −56.0% | +32.2% | −3.4% | −104.7% | −9.5% | −19.6% | −59.1% | +128.4% | ||
| 13.1 | 12.8 | 14.7 | 16.2 | 18.1 | 23.1 | 26.8 | 29.4 | 24.7 | 25.3 | |
| Investment | ||||||||||
| −10.2 | −15.7 | −20.9 | −24.7 | −30.2 | −39.2 | −42.5 | −45.4 | −54.7 | −48.6 | |
| calc | 83.8 | 25.6 | 33.7 | 28.1 | −32.7 | 35.6 | 25.2 | 9.1 | −32.4 | 2.3 |
| Growth | −69.4% | +31.6% | −16.5% | −216.2% | −29.3% | −64.0% | −456.9% | |||
| calc | 12.22 | 3.72 | 4.84 | 4.01 | −4.63 | 4.96 | 3.42 | 1.21 | −4.37 | 0.31 |
| −9.8 | −15.0 | −18.4 | −20.3 | −46.0 | −44.1 | −33.2 | −81.6 | −71.3 | −64.2 | |
| Financing | ||||||||||
| −55.7 | −2.3 | −52.6 | 5.1 | 14.0 | −33.2 | −9.8 | 1.5 | 36.7 | −9.9 | |
| −7.3 | −6.7 | −4.6 | −5.1 | −5.4 | −5.6 | −6.0 | −6.5 | −6.6 | −7.3 | |
| −6.0 | 0.0 | −1.3 | −3.0 | −1.0 | 0.0 | 0.0 | −3.1 | −9.9 | −2.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.