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 | 341.9 | 333.6 | 323.3 | 308.5 | 352.6 | 355.8 | 321.6 | 340.9 | 388.2 | 503.5 |
| Growth | −2.4% | −3.1% | −4.6% | +14.3% | +0.9% | −9.6% | +6.0% | +13.9% | +29.7% | |
| Operating income | 62.5 | 61.7 | 47.9 | 46.4 | 56.2 | 30.0 | 22.1 | 35.0 | 45.2 | 40.2 |
| Net income | 44.6 | 53.0 | 39.9 | 42.2 | 47.0 | 25.7 | 20.7 | 34.6 | 41.5 | 33.1 |
| Growth | +18.8% | −24.6% | +5.7% | +11.2% | −45.4% | −19.3% | +67.0% | +20.0% | −20.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.1% | 26.1% | 23.5% | 23.3% | 24.1% | 18.1% | 17.1% | 19.8% | 20.2% | 16.0% |
| Operating margin | 18.3% | 18.5% | 14.8% | 15.0% | 15.9% | 8.4% | 6.9% | 10.3% | 11.6% | 8.0% |
| Net margin | 13.0% | 15.9% | 12.4% | 13.7% | 13.3% | 7.2% | 6.4% | 10.1% | 10.7% | 6.6% |
| Free cash flow margin | 17.4% | 5.1% | 20.9% | 2.1% | 10.9% | 8.9% | 2.4% | 12.8% | −15.7% | −7.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 66.4 | 24.3 | 76.2 | 9.6 | 41.0 | 34.7 | 8.8 | 45.4 | −53.4 | −9.1 |
| Capital expenditure | −7.0 | −7.4 | −8.7 | −3.1 | −2.6 | −2.9 | −1.0 | −1.8 | −7.5 | −27.0 |
| Free cash flow | 59.4 | 16.9 | 67.6 | 6.4 | 38.4 | 31.8 | 7.7 | 43.5 | −61.0 | −36.2 |
| Growth | −71.6% | +300.2% | −90.5% | +495.1% | −17.0% | −75.7% | +462.8% | −240.0% | ||
| Dividends paid | −35.2 | −38.4 | −42.0 | −42.1 | −42.2 | −44.1 | −31.8 | −28.4 | −32.0 | −7.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.0 | 11.2 | 56.8 | 79.6 | 86.0 | 109.8 | 70.7 | 87.7 | 17.7 | 3.3 |
| Shareholders’ equity | 350.2 | 366.4 | 366.1 | 368.0 | 374.3 | 357.6 | 348.1 | 356.3 | 367.6 | 395.1 |
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 | ||||||||||
| 27.0 | 11.2 | 56.8 | 79.6 | 86.0 | 109.8 | 70.7 | 87.7 | 17.7 | 3.3 | |
| 67.3 | 65.2 | 52.4 | 41.5 | 53.7 | 53.4 | 71.0 | 48.7 | 62.3 | 85.0 | |
| 95.4 | 104.4 | 94.0 | 128.5 | 135.5 | 143.9 | 152.1 | 190.4 | 278.0 | 307.0 | |
| 49.5 | 45.2 | 39.1 | 37.3 | 37.1 | 36.7 | 41.8 | 39.2 | 43.2 | 63.9 | |
| 11.5 | 11.5 | 11.5 | 15.3 | 15.3 | 15.3 | 18.6 | 19.4 | 19.4 | 19.4 | |
| 417.6 | 411.9 | 413.6 | 410.3 | 433.2 | 420.4 | 411.8 | 440.5 | 453.4 | 500.7 | |
| Growth | −1.4% | +0.4% | −0.8% | +5.6% | −2.9% | −2.0% | +7.0% | +2.9% | +10.4% | |
| Liabilities | ||||||||||
| n/a | n/a | 47.5 | 42.3 | 58.8 | 62.8 | 63.8 | 84.3 | 85.8 | 105.6 | |
| Equity | ||||||||||
| 350.2 | 364.8 | 362.7 | 362.8 | 367.6 | 349.2 | 338.1 | 344.2 | 353.7 | 379.6 | |
| 350.2 | 366.4 | 366.1 | 368.0 | 374.3 | 357.6 | 348.1 | 356.3 | 367.6 | 395.1 | |
| Growth | +4.6% | −0.1% | +0.5% | +1.7% | −4.5% | −2.7% | +2.4% | +3.2% | +7.5% | |
| Per share and net cash | ||||||||||
| 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.1 | 7.1 | 7.1 | 7.1 | |
| calc | 50.39 | 52.58 | 52.45 | 52.52 | 53.28 | 50.78 | 49.28 | 50.29 | 51.74 | 55.47 |
Lines marked calc are worked out here from filed figures; point at one for how.