Closing prices at the end of each trading day, from 13 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 | 857.8 | 920.3 | 891.6 | 934.8 | 1,124.4 | 1,318.9 | 1,047.2 | 1,072.5 | 1,229.0 | 1,424.1 |
| Growth | +7.3% | −3.1% | +4.8% | +20.3% | +17.3% | −20.6% | +2.4% | +14.6% | +15.9% | |
| Operating income | n/a | n/a | 44.9 | 74.9 | 169.0 | 224.6 | 45.6 | 46.8 | 105.8 | 211.2 |
| Net income | −1.2 | 22.8 | 28.9 | 53.0 | 123.0 | 159.0 | 32.4 | 30.2 | 71.6 | 148.4 |
| Growth | +26.6% | +83.3% | +132.3% | +29.3% | −79.6% | −6.7% | +137.1% | +107.4% | ||
| EPS, diluted | −0.09 | 1.67 | 2.05 | 3.82 | 9.30 | 11.70 | 2.57 | 2.59 | 6.37 | 13.04 |
| Growth | +22.8% | +86.3% | +143.5% | +25.8% | −78.0% | +0.8% | +145.9% | +104.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | 5.0% | 8.0% | 15.0% | 17.0% | 4.4% | 4.4% | 8.6% | 14.8% |
| Net margin | −0.1% | 2.5% | 3.2% | 5.7% | 10.9% | 12.1% | 3.1% | 2.8% | 5.8% | 10.4% |
| Free cash flow margin | −8.5% | −2.4% | 17.9% | 7.4% | −5.2% | 16.6% | 4.6% | −3.3% | −9.2% | 12.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −66.9 | −16.1 | 168.6 | 79.1 | −54.1 | 227.8 | 64.5 | −18.8 | −108.2 | 188.8 |
| Capital expenditure | −5.7 | −5.6 | −8.7 | −10.0 | −4.5 | −8.3 | −16.3 | −17.1 | −5.1 | −5.2 |
| Free cash flow | −72.6 | −21.7 | 159.9 | 69.1 | −58.6 | 219.5 | 48.2 | −35.9 | −113.3 | 183.6 |
| Growth | −56.8% | −184.8% | −78.1% | −174.4% | ||||||
| Buybacks | −3.9 | −7.5 | −5.9 | −8.4 | −15.0 | −7.7 | −60.6 | −35.1 | −9.6 | −3.0 |
| Dividends paid | −5.9 | −5.8 | −5.8 | −5.9 | −18.6 | −19.4 | −7.0 | −6.5 | −6.8 | −7.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 64.9 | 48.2 | 90.7 | 79.6 | 35.4 | 213.8 | 112.4 | 28.8 | 33.2 | 38.4 |
| Total debt | 149.4 | 198.8 | 199.1 | 149.5 | 123.8 | 124.1 | 113.4 | 112.7 | 0.0 | n/a |
| Net cash (debt) | −84.4 | −150.7 | −108.4 | −70.0 | −88.4 | 89.7 | −1.0 | −83.8 | 33.2 | n/a |
| Shareholders’ equity | 510.7 | 523.6 | 545.3 | 592.7 | 685.7 | 823.2 | 794.2 | 789.2 | 850.4 | 983.8 |
| Debt to equity | 0.29 | 0.38 | 0.37 | 0.25 | 0.18 | 0.15 | 0.14 | 0.14 | 0.00 | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −66.9 | −16.1 | 168.6 | 79.1 | −54.1 | 227.8 | 64.5 | −18.8 | −108.2 | 188.8 | |
| Growth | −53.1% | −168.3% | −71.7% | −129.2% | ||||||
| 6.8 | 5.7 | 6.9 | 7.6 | 8.1 | 8.0 | 7.6 | 9.9 | 10.8 | 11.0 | |
| Investment | ||||||||||
| −5.7 | −5.6 | −8.7 | −10.0 | −4.5 | −8.3 | −16.3 | −17.1 | −5.1 | −5.2 | |
| calc | −72.6 | −21.7 | 159.9 | 69.1 | −58.6 | 219.5 | 48.2 | −35.9 | −113.3 | 183.6 |
| Growth | −56.8% | −184.8% | −78.1% | −174.4% | ||||||
| calc | −5.43 | −1.59 | 11.37 | 4.99 | −4.43 | 16.16 | 3.82 | −3.08 | −10.09 | 16.13 |
| 39.7 | −3.9 | −8.2 | −8.3 | −3.9 | −6.3 | −14.1 | −15.6 | −3.8 | −1.4 | |
| Financing | ||||||||||
| 28.7 | 3.2 | −117.9 | −82.0 | 13.9 | 84.6 | −253.9 | −74.8 | 116.3 | −182.1 | |
| −5.9 | −5.8 | −5.8 | −5.9 | −18.6 | −19.4 | −7.0 | −6.5 | −6.8 | −7.6 | |
| −3.9 | −7.5 | −5.9 | −8.4 | −15.0 | −7.7 | −60.6 | −35.1 | −9.6 | −3.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.