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 | 664.3 | 522.3 | 495.6 | 410.5 | 568.9 | 730.7 | 595.8 | 543.8 | 535.6 | 546.1 |
| Growth | −21.4% | −5.1% | −17.2% | +38.6% | +28.5% | −18.5% | −8.7% | −1.5% | +1.9% | |
| Operating income | 134.4 | 76.3 | 67.0 | 39.4 | 119.1 | 203.1 | 103.5 | 52.1 | 31.7 | −12.3 |
| Net income | 87.5 | 52.1 | 50.9 | 32.3 | 90.4 | 155.9 | 88.3 | 48.2 | 30.6 | −4.4 |
| Growth | −40.4% | −2.3% | −36.6% | +179.9% | +72.5% | −43.3% | −45.4% | −36.6% | −114.4% | |
| EPS, diluted | 4.59 | 2.91 | 2.88 | 1.82 | 5.09 | 8.78 | 4.96 | 2.71 | 1.77 | −0.27 |
| Growth | −36.6% | −1.0% | −36.8% | +179.7% | +72.5% | −43.5% | −45.4% | −34.7% | −115.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.0% | 29.5% | 27.1% | 24.3% | 33.7% | 38.3% | 30.2% | 24.6% | 21.4% | 14.9% |
| Operating margin | 20.2% | 14.6% | 13.5% | 9.6% | 20.9% | 27.8% | 17.4% | 9.6% | 5.9% | −2.3% |
| Net margin | 13.2% | 10.0% | 10.3% | 7.9% | 15.9% | 21.3% | 14.8% | 8.9% | 5.7% | −0.8% |
| Free cash flow margin | 10.5% | 12.9% | 22.0% | 7.1% | 21.0% | 19.6% | 8.3% | 3.3% | 6.5% | 7.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 104.8 | 101.2 | 119.8 | 49.6 | 143.8 | 172.3 | 77.2 | 33.9 | 55.5 | 54.3 |
| Capital expenditure | −35.2 | −33.6 | −10.5 | −20.3 | −24.2 | −28.8 | −27.7 | −15.8 | −20.8 | −15.8 |
| Free cash flow | 69.6 | 67.6 | 109.3 | 29.3 | 119.6 | 143.6 | 49.5 | 18.1 | 34.7 | 38.5 |
| Growth | −2.9% | +61.7% | −73.2% | +308.2% | +20.1% | −65.5% | −63.4% | +91.6% | +10.9% | |
| Buybacks | −14.0 | −64.9 | n/a | −2.0 | n/a | n/a | −0.2 | −11.8 | −34.4 | −26.1 |
| Dividends paid | −32.8 | −23.9 | −19.2 | −14.3 | −113.9 | −59.1 | −42.7 | −110.8 | −11.8 | −10.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 87.1 | 63.5 | 38.5 | 35.4 | 20.1 | 21.0 | 65.2 | 15.2 | 10.0 | 18.5 |
| Shareholders’ equity | 265.9 | 230.1 | 264.2 | 285.5 | 264.7 | 363.7 | 316.7 | 331.7 | 319.6 | 283.8 |
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 | ||||||||||
| 33.0% | 29.5% | 27.1% | 24.3% | 33.7% | 38.3% | 30.2% | 24.6% | 21.4% | 14.9% | |
| 20.2% | 14.6% | 13.5% | 9.6% | 20.9% | 27.8% | 17.4% | 9.6% | 5.9% | −2.3% | |
| 20.5% | 14.9% | 13.9% | 10.5% | 21.3% | 28.3% | 18.2% | 10.8% | 7.1% | −1.3% | |
| 13.2% | 10.0% | 10.3% | 7.9% | 15.9% | 21.3% | 14.8% | 8.9% | 5.7% | −0.8% | |
| 10.5% | 12.9% | 22.0% | 7.1% | 21.0% | 19.6% | 8.3% | 3.3% | 6.5% | 7.0% | |
| Spending | ||||||||||
| 1.3% | 1.9% | 1.7% | 2.0% | 1.4% | 1.6% | 1.6% | 1.8% | 1.5% | 1.5% | |
| 4.4% | 5.4% | 6.5% | 7.4% | 6.9% | 5.9% | 6.8% | 7.9% | 8.2% | 9.9% | |
| 5.3% | 6.4% | 2.1% | 4.9% | 4.3% | 3.9% | 4.7% | 2.9% | 3.9% | 2.9% | |
| 35.6% | 32.8% | 25.9% | 25.0% | 25.3% | 24.5% | 18.4% | 18.0% | 19.1% | n/a | |
| Returns | ||||||||||
| 32.9% | 22.7% | 19.3% | 11.3% | 34.2% | 42.9% | 27.9% | 14.5% | 9.6% | −1.5% | |
| 25.2% | 18.3% | 15.2% | 9.3% | 26.0% | 35.2% | 18.2% | 12.1% | 8.0% | −1.3% | |
| Balance and payout | ||||||||||
| 37.5% | 45.8% | 37.7% | 44.3% | 126.0% | 37.9% | 48.4% | 229.8% | 38.7% | n/a | |
| 67.3% | 131.3% | 17.6% | 55.7% | 95.2% | 41.2% | 86.7% | 677.2% | 133.3% | 94.2% | |