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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 25.1% | 26.1% | 23.5% | 23.3% | 24.1% | 18.1% | 17.1% | 19.8% | 20.2% | 16.0% | |
| 18.3% | 18.5% | 14.8% | 15.0% | 15.9% | 8.4% | 6.9% | 10.3% | 11.6% | 8.0% | |
| 18.5% | 19.6% | 16.2% | 17.0% | 17.0% | 9.1% | 8.1% | 12.4% | 13.1% | 8.4% | |
| 13.0% | 15.9% | 12.4% | 13.7% | 13.3% | 7.2% | 6.4% | 10.1% | 10.7% | 6.6% | |
| 17.4% | 5.1% | 20.9% | 2.1% | 10.9% | 8.9% | 2.4% | 12.8% | −15.7% | −7.2% | |
| Spending | ||||||||||
| 6.6% | 6.9% | 7.2% | 8.3% | 8.1% | 9.6% | 8.4% | 9.0% | 8.2% | 7.1% | |
| 2.0% | 2.2% | 2.7% | 1.0% | 0.7% | 0.8% | 0.3% | 0.5% | 1.9% | 5.4% | |
| 33.8% | 33.7% | 23.8% | 22.5% | 21.7% | 21.0% | 20.2% | 18.6% | 18.2% | 21.5% | |
| Returns | ||||||||||
| 12.7% | 14.5% | 10.9% | 11.5% | 12.5% | 7.2% | 5.9% | 9.7% | 11.3% | 8.4% | |
| 10.7% | 12.9% | 9.7% | 10.3% | 10.8% | 6.1% | 5.0% | 7.8% | 9.1% | 6.6% | |
| Balance and payout | ||||||||||
| n/a | n/a | 11.5% | 10.3% | 13.6% | 14.9% | 15.5% | 19.1% | 18.9% | 21.1% | |
| 78.9% | 72.5% | 105.1% | 99.7% | 89.8% | 171.8% | 153.8% | 82.1% | 77.3% | 21.6% | |
| 59.2% | 227.5% | 62.1% | 653.0% | 110.0% | 138.5% | 411.3% | 65.2% | n/a | n/a | |