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 | 298.1 | 344.5 | 445.6 | 458.7 | 434.4 | 488.1 | 488.4 | 503.9 | 500.9 | 533.1 |
| Growth | +15.6% | +29.3% | +2.9% | −5.3% | +12.4% | +0.1% | +3.2% | −0.6% | +6.4% | |
| Operating income | 61.8 | 72.2 | 88.9 | 79.9 | 59.8 | 40.3 | −98.0 | 28.2 | 19.9 | 25.1 |
| Net income | 42.7 | 51.8 | 76.6 | 63.7 | 50.9 | 33.4 | −103.5 | 17.2 | 16.6 | 21.2 |
| Growth | +21.2% | +47.9% | −16.9% | −20.1% | −34.4% | −410.0% | −3.6% | +28.0% | ||
| EPS, diluted | 1.61 | 1.93 | 2.81 | 2.35 | 1.89 | 1.21 | −3.77 | 0.66 | 0.66 | 0.88 |
| Growth | +19.9% | +45.6% | −16.4% | −19.6% | −36.0% | −411.6% | +0.0% | +33.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 56.0% | 56.3% | 53.6% | 51.3% | 50.1% | 45.6% | 44.1% | 44.1% | 44.6% | 44.5% |
| Operating margin | 20.7% | 21.0% | 20.0% | 17.4% | 13.8% | 8.3% | −20.1% | 5.6% | 4.0% | 4.7% |
| Net margin | 14.3% | 15.0% | 17.2% | 13.9% | 11.7% | 6.8% | −21.2% | 3.4% | 3.3% | 4.0% |
| Free cash flow margin | 14.7% | 14.3% | 8.0% | 11.7% | 13.8% | 4.3% | 8.3% | 9.0% | 13.7% | 11.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 77.5 | 81.7 | 122.9 | 116.1 | 107.0 | 55.2 | 62.1 | 73.3 | 77.8 | 74.5 |
| Capital expenditure | −33.6 | −32.6 | −87.1 | −62.2 | −47.0 | −34.2 | −21.7 | −28.1 | −9.2 | −14.8 |
| Free cash flow | 43.9 | 49.1 | 35.8 | 53.8 | 60.0 | 21.0 | 40.4 | 45.2 | 68.7 | 59.7 |
| Growth | +11.9% | −27.1% | +50.2% | +11.4% | −64.9% | +92.0% | +11.8% | +52.0% | −13.1% | |
| Buybacks | n/a | −4.4 | −12.2 | −33.5 | −14.7 | −23.3 | −29.7 | −44.0 | −60.3 | −43.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 68.8 | 36.7 | 85.0 | 125.2 | 127.6 | 65.9 | 56.6 | 83.8 | 89.1 | 110.8 |
| Shareholders’ equity | 379.8 | 461.2 | 541.5 | 585.8 | 644.4 | 828.5 | 697.6 | 695.3 | 670.2 | 673.9 |
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 | ||||||||||
| 77.5 | 81.7 | 122.9 | 116.1 | 107.0 | 55.2 | 62.1 | 73.3 | 77.8 | 74.5 | |
| Growth | +5.5% | +50.4% | −5.6% | −7.8% | −48.4% | +12.4% | +18.0% | +6.2% | −4.3% | |
| 17.5 | 18.5 | 26.8 | 30.9 | 32.6 | 40.5 | 39.4 | 37.5 | 35.8 | 33.8 | |
| Investment | ||||||||||
| −33.6 | −32.6 | −87.1 | −62.2 | −47.0 | −34.2 | −21.7 | −28.1 | −9.2 | −14.8 | |
| calc | 43.9 | 49.1 | 35.8 | 53.8 | 60.0 | 21.0 | 40.4 | 45.2 | 68.7 | 59.7 |
| Growth | +11.9% | −27.1% | +50.2% | +11.4% | −64.9% | +92.0% | +11.8% | +52.0% | −13.1% | |
| calc | 1.65 | 1.83 | 1.31 | 1.99 | 2.23 | 0.76 | 1.47 | 1.72 | 2.72 | 2.46 |
| −60.8 | −124.0 | −63.3 | −44.3 | −95.5 | −94.7 | −43.1 | −4.6 | −13.6 | −13.4 | |
| Financing | ||||||||||
| 5.3 | 9.2 | −10.4 | −31.6 | −10.7 | −22.2 | −27.9 | −41.9 | −58.6 | −40.4 | |
| n/a | −4.4 | −12.2 | −33.5 | −14.7 | −23.3 | −29.7 | −44.0 | −60.3 | −43.0 | |
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.