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 | 704.4 | 596.4 | 581.3 | 627.7 | 687.3 | 693.0 | 695.2 | 710.0 | 681.3 | 846.1 |
| Growth | −15.3% | −2.5% | +8.0% | +9.5% | +0.8% | +0.3% | +2.1% | −4.0% | +24.2% | |
| Operating income | −32.3 | 34.1 | 71.3 | 86.5 | 142.9 | 149.0 | 129.6 | 150.4 | 174.3 | 196.0 |
| Net income | −18.7 | −31.9 | 55.2 | 70.0 | 124.3 | 109.6 | 95.9 | 147.7 | 147.6 | 159.9 |
| Growth | +26.8% | +77.6% | −11.8% | −12.6% | +54.0% | −0.0% | +8.4% | |||
| EPS, diluted | −0.27 | −0.46 | 0.77 | 0.97 | 1.74 | 1.55 | 1.39 | 2.18 | 2.19 | 2.42 |
| Growth | +26.0% | +79.4% | −10.9% | −10.3% | +56.8% | +0.5% | +10.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −4.6% | 5.7% | 12.3% | 13.8% | 20.8% | 21.5% | 18.6% | 21.2% | 25.6% | 23.2% |
| Net margin | −2.7% | −5.3% | 9.5% | 11.1% | 18.1% | 15.8% | 13.8% | 20.8% | 21.7% | 18.9% |
| Free cash flow margin | 0.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.5 | −21.8 | 57.0 | 73.1 | 180.0 | 191.1 | 148.2 | 112.0 | 161.6 | 225.2 |
| Capital expenditure | −4.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 2.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | n/a | n/a | −3.9 | −17.9 | −25.3 | −23.1 | −8.3 | −6.8 | −120.8 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −14.4 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 49.5 | 18.1 | 32.4 | 108.7 | 105.7 | 320.0 | 109.4 | 118.0 | 109.1 | 111.0 |
| Shareholders’ equity | 321.5 | 296.2 | 355.2 | 431.3 | 555.9 | 650.1 | 725.8 | 841.4 | 959.5 | 972.4 |
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 | ||||||||||
| 49.5 | 18.1 | 32.4 | 108.7 | 105.7 | 320.0 | 109.4 | 118.0 | 109.1 | 111.0 | |
| 22.8 | 18.9 | 28.8 | 55.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.9 | 1.1 | 0.8 | 0.6 | 0.6 | 0.9 | 1.9 | 5.0 | 3.4 | 4.0 | |
| 40.5 | 33.2 | 30.0 | 26.0 | 27.8 | 28.4 | 26.0 | 21.4 | 95.5 | 83.3 | |
| 87.4 | 87.4 | 87.4 | 87.4 | 118.3 | 162.6 | 243.5 | 241.2 | 258.0 | 265.7 | |
| 559.6 | 447.1 | 482.5 | 599.1 | 721.5 | 847.4 | 957.4 | 1,007.3 | 1,237.0 | 1,247.7 | |
| Growth | −20.1% | +7.9% | +24.2% | +20.4% | +17.5% | +13.0% | +5.2% | +22.8% | +0.9% | |
| Equity | ||||||||||
| −76.2 | −108.1 | −52.9 | 18.1 | 142.3 | 252.0 | 347.8 | 480.6 | 595.7 | 718.4 | |
| 321.5 | 296.2 | 355.2 | 431.3 | 555.9 | 650.1 | 725.8 | 841.4 | 959.5 | 972.4 | |
| Growth | −7.9% | +19.9% | +21.4% | +28.9% | +16.9% | +11.6% | +15.9% | +14.0% | +1.3% | |
| Per share and net cash | ||||||||||
| 68.5 | 69.1 | 69.8 | 70.2 | 70.1 | 68.7 | 67.2 | 65.5 | 65.7 | 62.5 | |
| calc | 4.69 | 4.29 | 5.09 | 6.15 | 7.93 | 9.46 | 10.81 | 12.84 | 14.60 | 15.56 |
Lines marked calc are worked out here from filed figures; point at one for how.