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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 32.5% | 31.4% | 31.4% | 31.6% | 33.0% | 32.1% | 33.8% | 35.1% | 32.0% | 31.2% | |
| 6.4% | 6.9% | 7.8% | 7.3% | 8.6% | 9.2% | 10.9% | 12.6% | 8.5% | 8.2% | |
| 6.2% | 6.8% | 7.7% | 7.1% | 8.7% | 9.5% | 11.6% | 12.3% | 8.6% | 6.8% | |
| 4.5% | 3.3% | 6.3% | 5.2% | 6.4% | 6.9% | 8.5% | 9.5% | 6.2% | 5.3% | |
| 0.4% | 6.0% | 3.2% | −0.5% | 3.7% | 2.9% | −2.3% | 10.8% | 8.9% | 5.0% | |
| Spending | ||||||||||
| 0.8% | 0.6% | 0.6% | 0.7% | 0.6% | 0.6% | 0.7% | 0.8% | n/a | n/a | |
| 12.5% | 11.4% | 10.8% | 11.6% | 12.1% | 10.7% | 11.0% | 11.1% | 11.4% | 11.2% | |
| 7.3% | 3.0% | 2.3% | 6.6% | 5.3% | 3.6% | 6.4% | 5.3% | 2.5% | 6.0% | |
| 27.2% | 51.0% | 18.4% | 25.8% | 26.6% | 26.9% | 26.2% | 23.1% | 26.9% | 22.6% | |
| Returns | ||||||||||
| 6.8% | 5.3% | 10.7% | 8.7% | 10.2% | 11.3% | 15.2% | 15.2% | 8.8% | 7.4% | |
| 4.5% | 3.5% | 7.4% | 5.4% | 6.5% | 7.3% | 9.6% | 10.5% | 6.5% | 5.4% | |
| Balance and payout | ||||||||||
| 0.20 | 0.15 | 0.11 | 0.21 | 0.13 | 0.14 | 0.20 | 0.13 | 0.05 | 0.08 | |
| 27.3% | 32.4% | 15.4% | 18.2% | 14.0% | 11.6% | 7.5% | 6.5% | 11.0% | 11.7% | |
| 582.7% | 18.1% | 31.8% | n/a | 58.7% | 28.3% | n/a | 6.7% | 8.1% | 15.5% | |