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 | 125.4 | 145.8 | 159.4 | 175.0 | 189.4 | 210.3 | 242.5 | 229.7 | 228.1 | 283.0 |
| Growth | +16.3% | +9.3% | +9.8% | +8.2% | +11.1% | +15.3% | −5.3% | −0.7% | +24.1% | |
| Net income | 26.5 | 36.5 | 44.2 | 47.4 | 26.2 | 56.6 | 74.2 | 48.9 | 33.0 | 37.3 |
| Growth | +37.8% | +21.0% | +7.4% | −44.8% | +116.2% | +31.1% | −34.2% | −32.5% | +13.2% | |
| EPS, diluted | 1.60 | 2.03 | 2.31 | 2.44 | 1.37 | 2.93 | 4.00 | 2.71 | 1.85 | 2.10 |
| Growth | +26.9% | +13.8% | +5.6% | −43.9% | +113.9% | +36.5% | −32.3% | −31.7% | +13.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 21.1% | 25.0% | 27.7% | 27.1% | 13.8% | 26.9% | 30.6% | 21.3% | 14.5% | 13.2% |
| Free cash flow margin | 31.7% | 36.7% | 39.7% | 48.3% | 17.8% | 34.0% | 47.6% | 29.1% | 27.6% | 10.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 42.9 | 55.9 | 64.2 | 86.3 | 36.7 | 75.5 | 118.9 | 70.1 | 71.1 | 43.1 |
| Capital expenditure | −3.2 | −2.4 | −1.1 | −1.7 | −3.1 | −3.9 | −3.5 | −3.3 | −8.1 | −14.3 |
| Free cash flow | 39.7 | 53.6 | 63.2 | 84.6 | 33.6 | 71.5 | 115.4 | 66.8 | 63.0 | 28.8 |
| Growth | +34.9% | +18.0% | +33.9% | −60.2% | +112.6% | +61.3% | −42.1% | −5.7% | −54.3% | |
| Buybacks | n/a | n/a | n/a | −21.0 | −6.5 | −28.6 | −32.7 | −12.5 | −7.2 | −5.4 |
| Dividends paid | −3.3 | −3.5 | −3.7 | −3.9 | −3.8 | −3.8 | −3.6 | −3.6 | −3.5 | −3.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 162.7 | 113.4 | 160.8 | 208.2 | 653.3 | 146.8 | 190.1 | 187.7 | 391.4 | 187.8 |
| Shareholders’ equity | 324.2 | 403.7 | 469.0 | 503.7 | 527.1 | 546.4 | 533.0 | 583.7 | 605.8 | 658.2 |
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 | ||||||||||
| 162.7 | 113.4 | 160.8 | 208.2 | 653.3 | 146.8 | 190.1 | 187.7 | 391.4 | 187.8 | |
| 30.4 | 29.5 | 27.4 | 20.9 | 21.6 | 23.0 | 23.8 | 24.2 | 28.9 | 39.2 | |
| 1.6 | 17.1 | 24.4 | 30.2 | 33.1 | 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | |
| 3,878.6 | 4,260.5 | 4,617.9 | 5,182.9 | 5,890.4 | 6,078.0 | 6,353.6 | 6,476.9 | 7,011.2 | 7,526.4 | |
| Growth | +9.8% | +8.4% | +12.2% | +13.7% | +3.2% | +4.5% | +1.9% | +8.3% | +7.3% | |
| Liabilities | ||||||||||
| 3,554.4 | 3,856.9 | 4,148.8 | 4,679.2 | 5,363.3 | 5,531.6 | 5,820.6 | 5,893.2 | 6,405.4 | 6,868.2 | |
| Equity | ||||||||||
| 324.2 | 403.7 | 469.0 | 503.7 | 527.1 | 546.4 | 533.0 | 583.7 | 605.8 | 658.2 | |
| Growth | +24.5% | +16.2% | +7.4% | +4.7% | +3.7% | −2.5% | +9.5% | +3.8% | +8.6% | |
| Per share and net cash | ||||||||||
| 17.3 | 18.6 | 19.3 | 18.9 | 19.0 | 18.4 | 17.8 | 17.7 | 17.6 | 17.6 | |
| calc | 18.79 | 21.68 | 24.25 | 26.61 | 27.78 | 29.70 | 29.92 | 32.90 | 34.45 | 37.49 |
Lines marked calc are worked out here from filed figures; point at one for how.