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 | 198.9 | 335.6 | 247.4 | 405.2 | 428.9 | 553.5 | 616.6 | 576.4 | 647.7 | 650.6 |
| Growth | +68.8% | −26.3% | +63.8% | +5.8% | +29.1% | +11.4% | −6.5% | +12.4% | +0.5% | |
| Operating income | 68.4 | 146.2 | 56.7 | 158.3 | 157.5 | 227.6 | 267.1 | 217.2 | 238.8 | 248.6 |
| Net income | 48.1 | 103.9 | 58.8 | 138.3 | 133.4 | 184.2 | 210.1 | 203.0 | 222.1 | 242.1 |
| Growth | +116.1% | −43.4% | +135.1% | −3.6% | +38.1% | +14.0% | −3.4% | +9.4% | +9.0% | |
| EPS, diluted | 1.02 | 2.18 | 1.24 | 2.92 | 2.80 | 3.87 | 4.40 | 4.24 | 4.65 | 5.08 |
| Growth | +113.7% | −43.1% | +135.5% | −4.1% | +38.2% | +13.7% | −3.6% | +9.7% | +9.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 86.8% | 83.7% | 78.4% | 81.4% | 80.1% | 79.2% | 79.3% | 76.5% | 77.1% | 76.3% |
| Operating margin | 34.4% | 43.6% | 22.9% | 39.1% | 36.7% | 41.1% | 43.3% | 37.7% | 36.9% | 38.2% |
| Net margin | 24.2% | 31.0% | 23.8% | 34.1% | 31.1% | 33.3% | 34.1% | 35.2% | 34.3% | 37.2% |
| Free cash flow margin | 36.7% | 30.9% | 39.0% | 40.4% | 28.2% | 26.7% | 13.7% | 16.5% | 32.6% | 23.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 80.3 | 133.4 | 121.8 | 193.9 | 148.8 | 191.1 | 126.8 | 154.8 | 253.7 | 210.8 |
| Capital expenditure | −7.3 | −29.8 | −25.4 | −30.1 | −28.0 | −43.2 | −42.5 | −59.8 | −42.6 | −56.5 |
| Free cash flow | 73.0 | 103.6 | 96.4 | 163.9 | 120.8 | 147.9 | 84.3 | 95.0 | 211.1 | 154.4 |
| Growth | +41.8% | −6.9% | +70.0% | −26.3% | +22.5% | −43.0% | +12.7% | +122.2% | −26.9% | |
| Buybacks | n/a | n/a | −0.5 | −0.6 | 0.0 | 0.0 | n/a | 0.0 | 0.0 | −32.9 |
| Dividends paid | n/a | −5.7 | −11.3 | −18.9 | −28.4 | −0.0 | −57.0 | −66.7 | −76.2 | −85.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 139.4 | 132.8 | 211.0 | 131.6 | 630.0 | 312.0 | 93.4 | 92.0 | 99.0 | 138.4 |
| Shareholders’ equity | 528.5 | 659.1 | 690.5 | 811.4 | 912.7 | 1,099.9 | 1,275.4 | 1,447.2 | 1,616.5 | 1,761.0 |
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 | ||||||||||
| 139.4 | 132.8 | 211.0 | 131.6 | 630.0 | 312.0 | 93.4 | 92.0 | 99.0 | 138.4 | |
| 25.0 | 52.4 | 43.1 | 60.5 | 82.3 | 107.6 | 92.7 | 139.9 | 113.6 | 120.0 | |
| 17.3 | 36.3 | 70.0 | 64.0 | 91.6 | 134.2 | 183.2 | 175.8 | 182.9 | 240.9 | |
| 27.2 | 56.5 | 69.7 | 87.9 | 102.1 | 128.8 | 143.4 | 175.2 | 195.2 | 214.9 | |
| 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | |
| 627.6 | 780.0 | 933.4 | 1,120.2 | 1,269.2 | 1,466.9 | 1,532.8 | 1,669.0 | 1,832.3 | 1,963.8 | |
| Growth | +24.3% | +19.7% | +20.0% | +13.3% | +15.6% | +4.5% | +8.9% | +9.8% | +7.2% | |
| Liabilities | ||||||||||
| 99.1 | 120.9 | 242.9 | 308.7 | 356.5 | 367.0 | 257.5 | 221.7 | 215.8 | 202.7 | |
| Equity | ||||||||||
| −25.6 | 99.1 | 129.6 | 249.0 | 353.9 | 500.2 | 653.3 | 789.6 | 934.7 | 1,090.5 | |
| 528.5 | 659.1 | 690.5 | 811.4 | 912.7 | 1,099.9 | 1,275.4 | 1,447.2 | 1,616.5 | 1,761.0 | |
| Growth | +24.7% | +4.8% | +17.5% | +12.5% | +20.5% | +16.0% | +13.5% | +11.7% | +8.9% | |
| Per share and net cash | ||||||||||
| 46.9 | 47.1 | 47.3 | 47.5 | 47.6 | 47.7 | 47.8 | 47.4 | 47.5 | 47.3 | |
| calc | 11.26 | 13.99 | 14.59 | 17.09 | 19.16 | 23.06 | 26.70 | 30.55 | 34.05 | 37.26 |
Lines marked calc are worked out here from filed figures; point at one for how.