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 | 336.6 | 378.2 | 420.9 | 444.9 | 466.4 | 517.4 | 637.0 | 669.7 | 593.7 | 669.3 |
| Growth | +12.4% | +11.3% | +5.7% | +4.9% | +10.9% | +23.1% | +5.1% | −11.3% | +12.7% | |
| Operating income | 21.5 | 26.1 | 32.9 | 32.6 | 40.2 | 47.5 | 69.4 | 84.2 | 50.8 | 55.1 |
| Net income | 15.3 | 12.7 | 26.6 | 23.3 | 29.8 | 35.7 | 54.4 | 63.3 | 37.1 | 35.3 |
| Growth | −17.1% | +110.1% | −12.3% | +27.9% | +19.9% | +52.2% | +16.4% | −41.4% | −4.9% | |
| EPS, diluted | 2.95 | 2.47 | 5.21 | 4.58 | 5.98 | 7.19 | 10.88 | 12.68 | 7.50 | 7.14 |
| Growth | −16.3% | +110.9% | −12.1% | +30.6% | +20.2% | +51.3% | +16.5% | −40.9% | −4.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.5% | 31.4% | 31.4% | 31.6% | 33.0% | 32.1% | 33.8% | 35.1% | 32.0% | 31.2% |
| Operating margin | 6.4% | 6.9% | 7.8% | 7.3% | 8.6% | 9.2% | 10.9% | 12.6% | 8.5% | 8.2% |
| Net margin | 4.5% | 3.3% | 6.3% | 5.2% | 6.4% | 6.9% | 8.5% | 9.5% | 6.2% | 5.3% |
| Free cash flow margin | 0.4% | 6.0% | 3.2% | −0.5% | 3.7% | 2.9% | −2.3% | 10.8% | 8.9% | 5.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 26.0 | 33.8 | 23.0 | 27.2 | 41.6 | 33.6 | 26.2 | 107.6 | 67.5 | 73.5 |
| Capital expenditure | −24.7 | −11.2 | −9.5 | −29.5 | −24.6 | −18.4 | −40.6 | −35.3 | −14.7 | −40.1 |
| Free cash flow | 1.2 | 22.6 | 13.4 | −2.3 | 17.1 | 15.2 | −14.4 | 72.3 | 52.8 | 33.3 |
| Growth | +1,709.2% | −40.5% | −116.7% | −10.9% | −194.9% | −26.9% | −36.9% | |||
| Buybacks | −3.1 | −0.0 | −0.2 | −2.8 | −5.8 | −0.2 | −0.2 | −0.7 | −0.2 | −1.0 |
| Dividends paid | −4.2 | −4.1 | −4.1 | −4.2 | −4.2 | −4.1 | −4.1 | −4.1 | −4.1 | −4.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 30.7 | 44.4 | 43.6 | 38.9 | 45.2 | 36.4 | 37.2 | 53.6 | 57.2 | 83.4 |
| Total debt | 44.4 | 36.0 | 26.4 | 57.1 | 38.5 | 43.2 | 71.4 | 55.3 | 20.8 | 38.3 |
| Net cash (debt) | −13.7 | 8.3 | 17.2 | −18.1 | 6.6 | −6.8 | −34.2 | −1.7 | 36.5 | 45.1 |
| Shareholders’ equity | 223.5 | 238.5 | 249.4 | 268.5 | 292.1 | 316.1 | 358.6 | 416.2 | 422.3 | 475.5 |
| Debt to equity | 0.20 | 0.15 | 0.11 | 0.21 | 0.13 | 0.14 | 0.20 | 0.13 | 0.05 | 0.08 |
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 | ||||||||||
| 26.0 | 33.8 | 23.0 | 27.2 | 41.6 | 33.6 | 26.2 | 107.6 | 67.5 | 73.5 | |
| Growth | +30.2% | −32.1% | +18.5% | +53.0% | −19.3% | −22.2% | +311.6% | −37.3% | +8.9% | |
| 12.0 | 12.8 | 12.4 | 13.7 | 13.8 | 15.6 | 16.4 | 18.9 | 20.8 | 23.0 | |
| Investment | ||||||||||
| −24.7 | −11.2 | −9.5 | −29.5 | −24.6 | −18.4 | −40.6 | −35.3 | −14.7 | −40.1 | |
| calc | 1.2 | 22.6 | 13.4 | −2.3 | 17.1 | 15.2 | −14.4 | 72.3 | 52.8 | 33.3 |
| Growth | +1,709.2% | −40.5% | −116.7% | −10.9% | −194.9% | −26.9% | −36.9% | |||
| calc | 0.24 | 4.40 | 2.63 | −0.44 | 3.43 | 3.06 | −2.89 | 14.47 | 10.68 | 6.75 |
| −28.5 | −2.6 | −14.0 | −48.8 | −14.0 | −18.2 | −46.8 | −44.8 | −12.4 | −43.4 | |
| Financing | ||||||||||
| 4.4 | −19.6 | −9.1 | 17.7 | −23.2 | −23.2 | 22.5 | −48.9 | −47.8 | −9.2 | |
| −4.2 | −4.1 | −4.1 | −4.2 | −4.2 | −4.1 | −4.1 | −4.1 | −4.1 | −4.1 | |
| −3.1 | −0.0 | −0.2 | −2.8 | −5.8 | −0.2 | −0.2 | −0.7 | −0.2 | −1.0 | |
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.