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.
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 255.1 | 324.5 | 273.8 | 305.9 | 556.5 | 788.9 | 1,005.2 | 815.9 | 987.3 | 1,005.3 |
| Growth | +27.2% | −15.6% | +11.7% | +81.9% | +41.8% | +27.4% | −18.8% | +21.0% | +1.8% | |
| Operating income | 59.3 | 66.5 | 51.1 | −5.0 | −26.7 | −156.4 | 236.7 | 116.1 | 187.1 | 132.9 |
| Net income | 32.9 | 57.6 | 45.1 | 223.3 | 31.0 | 142.3 | 223.3 | 121.2 | 201.7 | 136.8 |
| Growth | +75.2% | −21.8% | +395.2% | −86.1% | +358.8% | +56.9% | −45.7% | +66.5% | −32.2% | |
| EPS, diluted | 1.27 | 2.34 | 1.74 | 0.06 | 0.63 | 2.86 | 4.49 | 2.46 | 4.06 | 2.78 |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.8% | 56.7% | 54.2% | 44.1% | 50.0% | 54.4% | 53.6% | 51.5% | 52.2% | 49.7% |
| Operating margin | 23.2% | 20.5% | 18.7% | −1.6% | −4.8% | −19.8% | 23.5% | 14.2% | 19.0% | 13.2% |
| Net margin | 12.9% | 17.8% | 16.5% | 73.0% | 5.6% | 18.0% | 22.2% | 14.9% | 20.4% | 13.6% |
| Free cash flow margin | 21.2% | 29.5% | 10.1% | 3.7% | 18.4% | 20.7% | 11.8% | 18.3% | 21.7% | 29.8% |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 64.2 | 103.3 | 35.1 | 18.1 | 106.0 | 175.3 | 136.7 | 172.0 | 245.7 | 328.3 |
| Capital expenditure | −10.2 | −7.5 | −7.5 | −6.8 | −3.8 | −12.0 | −18.4 | −22.6 | −31.9 | −28.5 |
| Free cash flow | 54.0 | 95.9 | 27.6 | 11.3 | 102.2 | 163.2 | 118.3 | 149.4 | 213.8 | 299.8 |
| Growth | +77.6% | −71.3% | −58.8% | +800.5% | +59.8% | −27.5% | +26.3% | +43.1% | +40.2% | |
| Buybacks | n/a | −23.0 | −21.1 | −0.7 | −52.0 | 0.0 | −65.3 | −3.2 | −25.1 | −75.0 |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 67.8 | 111.0 | 112.4 | 130.7 | 136.7 | 169.6 | 175.9 | 233.5 | 212.9 | 346.1 |
| Shareholders’ equity | 333.2 | 312.9 | 361.9 | 1,264.0 | 1,264.7 | 1,426.1 | 1,596.4 | 1,736.5 | 1,925.9 | 2,100.6 |
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 30 Dec 2017 | FY2017 31 Dec 2017 | FY2018 29 Dec 2018 | FY2018 31 Dec 2018 | FY2019† 31 Dec 2019 | FY2020 26 Dec 2020 | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||||
| 221.1 | 258.6 | 255.1 | 324.5 | 273.8 | 305.9 | 556.5 | 788.9 | 1,005.2 | 815.9 | 987.3 | 1,005.3 | |
| Growth | +17.0% | −1.4% | +27.2% | −15.6% | +11.7% | +81.9% | +41.8% | +27.4% | −18.8% | +21.0% | +1.8% | |
| 107.0 | 121.9 | 120.5 | 140.4 | 125.5 | 170.9 | 278.0 | 359.8 | 466.0 | 395.6 | 472.0 | 505.5 | |
| 114.1 | 136.7 | 134.6 | 184.1 | 148.3 | 135.0 | 278.5 | 429.1 | 539.2 | 420.3 | 515.3 | 499.8 | |
| Growth | +19.8% | −1.5% | +36.8% | −19.5% | −8.9% | +106.2% | +54.1% | +25.7% | −22.1% | +22.6% | −3.0% | |
| 31.4 | 36.7 | 37.7 | 48.2 | 40.0 | 48.4 | 84.6 | 96.1 | 112.0 | 104.4 | 113.9 | 132.0 | |
| 23.4 | 26.3 | 27.9 | 31.8 | 33.7 | 53.0 | 65.3 | 68.0 | 69.6 | 79.6 | 79.9 | 107.1 | |
| 29.1 | 42.8 | 59.3 | 66.5 | 51.1 | −5.0 | −26.7 | −156.4 | 236.7 | 116.1 | 187.1 | 132.9 | |
| Growth | +47.1% | +38.5% | +12.1% | −23.2% | −109.9% | −51.0% | +61.2% | −29.0% | ||||
| 29.1 | 43.3 | 59.8 | 67.5 | 53.3 | −0.6 | −26.9 | −155.7 | 241.6 | 132.6 | 220.4 | 162.9 | |
| −14.9 | 13.1 | 26.9 | 9.9 | 8.3 | −18.3 | −4.2 | 13.3 | 18.3 | 11.4 | 18.8 | 26.1 | |
| 44.0 | 30.2 | 32.9 | 57.6 | 45.1 | 223.3 | 31.0 | 142.3 | 223.3 | 121.2 | 201.7 | 136.8 | |
| Growth | −31.4% | +9.0% | +75.2% | −21.8% | +395.2% | −86.1% | +358.8% | +56.9% | −45.7% | +66.5% | −32.2% | |
| Per share | ||||||||||||
| 1.79 | 1.19 | 1.30 | 2.39 | 1.77 | 0.06 | 0.63 | 2.89 | 4.52 | 2.47 | 4.09 | 2.78 | |
| 1.75 | 1.17 | 1.27 | 2.34 | 1.74 | 0.06 | 0.63 | 2.86 | 4.49 | 2.46 | 4.06 | 2.78 | |
| Growth | −33.1% | +8.5% | +84.3% | −25.6% | −96.6% | +950.0% | +354.0% | +57.0% | −45.2% | +65.0% | −31.5% | |
| 24.7 | 25.3 | 25.3 | 24.1 | 25.5 | 29.7 | 49.1 | 49.2 | 49.4 | 49.0 | 49.3 | 49.1 | |
| 25.2 | 25.9 | 25.9 | 24.6 | 25.9 | 49.8 | 49.5 | 49.7 | 49.8 | 49.3 | 49.7 | 49.3 | |
| Growth | +3.0% | −0.2% | −4.9% | +5.3% | +92.2% | −0.6% | +0.5% | +0.1% | −0.9% | +0.7% | −0.8% | |
† The diluted share count jumps at 2019, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.