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 | 132.8 | 144.2 | 146.6 | 181.1 | 204.8 | 219.2 | 264.0 | 277.5 | 259.7 | 251.3 |
| Growth | +8.6% | +1.6% | +23.5% | +13.1% | +7.1% | +20.4% | +5.1% | −6.4% | −3.2% | |
| Operating income | 21.8 | 91.7 | 30.5 | 142.6 | 82.7 | 64.4 | 46.3 | 113.2 | 83.6 | 27.9 |
| Net income | 21.9 | 53.4 | −1.6 | 99.1 | 44.0 | 23.0 | −9.3 | 44.3 | 1.1 | −32.0 |
| Growth | +143.9% | −103.0% | −55.6% | −47.7% | −140.2% | −97.5% | −2,985.3% | |||
| EPS, diluted | 1.03 | 2.49 | −0.08 | 4.03 | 1.74 | 0.89 | −0.36 | 1.69 | 0.04 | −1.26 |
| Growth | +141.7% | −103.2% | −56.8% | −48.9% | −140.4% | −97.6% | −3,250.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 16.4% | 63.5% | 20.8% | 78.8% | 40.4% | 29.4% | 17.5% | 40.8% | 32.2% | 11.1% |
| Net margin | 16.5% | 37.0% | −1.1% | 54.8% | 21.5% | 10.5% | −3.5% | 15.9% | 0.4% | −12.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 33.8 | 37.5 | 41.7 | 51.4 | 57.2 | 73.3 | 79.1 | 96.6 | 73.6 | 83.6 |
| Buybacks | −4.6 | −2.4 | −9.7 | n/a | −44.5 | n/a | −11.1 | n/a | −14.6 | −7.7 |
| Dividends paid | −17.8 | −19.3 | −22.3 | −28.0 | −32.3 | −35.8 | −40.6 | −44.8 | −49.3 | −53.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.7 | 16.0 | 19.9 | 25.7 | 24.5 | 49.5 | 16.8 | 12.4 | 23.1 | 13.7 |
| Total debt | n/a | n/a | 845.7 | 1,411.5 | 1,351.1 | 1,561.1 | 1,681.5 | 1,575.2 | n/a | 1,593.2 |
| Net cash (debt) | n/a | n/a | −825.8 | −1,385.9 | −1,326.6 | −1,511.7 | −1,664.8 | −1,562.9 | n/a | −1,579.5 |
| Shareholders’ equity | 231.5 | 239.4 | 296.0 | 426.2 | 407.9 | 469.8 | 519.7 | 494.6 | 410.4 | 295.5 |
| Debt to equity | n/a | n/a | 2.86 | 3.31 | 3.31 | 3.32 | 3.24 | 3.18 | n/a | 5.39 |
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 | ||||||||||
| 22.7 | 16.0 | 19.9 | 25.7 | 24.5 | 49.5 | 16.8 | 12.4 | 23.1 | 13.7 | |
| 1,035.4 | 1,055.4 | 1,161.2 | 1,866.0 | 1,829.2 | 2,063.5 | 2,225.3 | 2,107.6 | 1,907.4 | 1,886.4 | |
| Growth | +1.9% | +10.0% | +60.7% | −2.0% | +12.8% | +7.8% | −5.3% | −9.5% | −1.1% | |
| Liabilities | ||||||||||
| n/a | n/a | 845.7 | 1,411.5 | 1,351.1 | 1,561.1 | 1,681.5 | 1,575.2 | n/a | 1,593.2 | |
| calc | n/a | n/a | 845.7 | 1,411.5 | 1,351.1 | 1,561.1 | 1,681.5 | 1,575.2 | n/a | 1,593.2 |
| 779.3 | 813.8 | 862.6 | 1,436.5 | 1,418.2 | 1,587.5 | 1,700.0 | 1,607.8 | 1,491.3 | 1,586.0 | |
| Equity | ||||||||||
| −14.6 | 19.3 | −6.8 | 63.8 | 75.3 | 59.2 | 11.9 | 11.5 | −38.0 | −123.4 | |
| 231.5 | 239.4 | 296.0 | 426.2 | 407.9 | 469.8 | 519.7 | 494.6 | 410.4 | 295.5 | |
| Growth | +3.4% | +23.6% | +44.0% | −4.3% | +15.2% | +10.6% | −4.8% | −17.0% | −28.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −825.8 | −1,385.9 | −1,326.6 | −1,511.7 | −1,664.8 | −1,562.9 | n/a | −1,579.5 |
| 21.0 | 21.0 | 23.5 | 25.2 | 25.0 | 25.5 | 25.5 | 25.7 | 25.4 | 25.4 | |
| calc | 11.00 | 11.38 | 12.60 | 16.88 | 16.31 | 18.42 | 20.34 | 19.27 | 16.15 | 11.65 |
Lines marked calc are worked out here from filed figures; point at one for how.