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 | 696.0 | 824.4 | 866.2 | 834.3 | 648.0 | 770.5 | 899.9 | 975.8 | 908.3 | 861.3 |
| Growth | +18.5% | +5.1% | −3.7% | −22.3% | +18.9% | +16.8% | +8.4% | −6.9% | −5.2% | |
| Operating income | 44.1 | 57.4 | 67.0 | 71.3 | −7.7 | 15.4 | 2.9 | 12.8 | −0.4 | −38.6 |
| Net income | 77.5 | 45.2 | 53.8 | 60.3 | −8.0 | 3.4 | −14.1 | −5.2 | −16.5 | −102.8 |
| Growth | −41.7% | +19.2% | +12.0% | −113.2% | −512.7% | |||||
| EPS, diluted | 2.74 | 1.57 | 1.85 | 2.13 | −0.29 | 0.12 | −0.52 | −0.19 | −0.60 | −3.70 |
| Growth | −42.7% | +17.8% | +15.1% | −113.6% | −533.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.3% | 7.0% | 7.7% | 8.5% | −1.2% | 2.0% | 0.3% | 1.3% | −0.0% | −4.5% |
| Net margin | 11.1% | 5.5% | 6.2% | 7.2% | −1.2% | 0.4% | −1.6% | −0.5% | −1.8% | −11.9% |
| Free cash flow margin | 5.9% | 5.7% | 6.0% | −1.4% | 0.2% | −7.7% | −2.3% | −3.4% | 2.6% | 1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 65.3 | 78.9 | 80.8 | 24.5 | 28.6 | −36.2 | 6.8 | 4.9 | 47.7 | 34.0 |
| Capital expenditure | −24.5 | −32.2 | −29.0 | −35.8 | −27.7 | −22.9 | −27.2 | −38.5 | −24.3 | −21.9 |
| Free cash flow | 40.8 | 46.7 | 51.7 | −11.3 | 1.0 | −59.2 | −20.4 | −33.6 | 23.4 | 12.2 |
| Growth | +14.6% | +10.7% | −121.9% | −6,134.4% | −48.1% | |||||
| Buybacks | n/a | n/a | n/a | −50.0 | −5.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 50.4 | 66.0 | 81.1 | 69.4 | 73.9 | 85.5 | 54.8 | 40.8 | 71.8 | 66.3 |
| Total debt | 16.7 | 8.0 | 2.5 | 3.1 | 151.3 | 5.2 | 1.5 | 2.1 | 0.0 | 180.9 |
| Net cash (debt) | 33.7 | 58.0 | 78.6 | 66.3 | −77.4 | 80.3 | 53.3 | 38.7 | 71.8 | −114.7 |
| Shareholders’ equity | 178.3 | 244.1 | 283.3 | 289.9 | 296.6 | 296.0 | 280.9 | 287.7 | 245.3 | 179.8 |
| Debt to equity | 0.09 | 0.03 | 0.01 | 0.01 | 0.51 | 0.02 | 0.01 | 0.01 | 0.00 | 1.01 |
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 | ||||||||||
| 50.4 | 66.0 | 81.1 | 69.4 | 73.9 | 85.5 | 54.8 | 40.8 | 71.8 | 66.3 | |
| 113.2 | 142.4 | 139.1 | 138.6 | 136.7 | 150.4 | 158.2 | 166.5 | 137.8 | 131.4 | |
| 60.1 | 73.5 | 79.3 | 93.4 | 90.5 | 138.1 | 152.6 | 187.8 | 151.3 | 132.7 | |
| 91.5 | 110.4 | 112.2 | 122.5 | 119.3 | 107.9 | 104.6 | 110.1 | 97.7 | 78.9 | |
| 0.9 | 38.4 | 36.7 | 35.9 | 39.1 | 36.4 | 34.2 | 35.3 | 33.1 | 37.6 | |
| 394.5 | 559.0 | 559.5 | 602.2 | 621.4 | 665.4 | 652.1 | 679.9 | 621.6 | 551.2 | |
| Growth | +41.7% | +0.1% | +7.6% | +3.2% | +7.1% | −2.0% | +4.3% | −8.6% | −11.3% | |
| Liabilities | ||||||||||
| 8.6 | 4.2 | 1.5 | 2.7 | 7.7 | 5.2 | 1.5 | 2.1 | 0.0 | n/a | |
| 8.1 | 3.9 | 1.0 | 0.5 | 143.7 | 0.0 | 0.0 | 0.0 | 0.0 | 180.9 | |
| calc | 16.7 | 8.0 | 2.5 | 3.1 | 151.3 | 5.2 | 1.5 | 2.1 | 0.0 | 180.9 |
| Equity | ||||||||||
| 45.4 | 92.3 | 146.3 | 206.5 | 212.3 | 215.7 | 201.7 | 196.5 | 180.0 | 77.2 | |
| 178.3 | 244.1 | 283.3 | 289.9 | 296.6 | 296.0 | 280.9 | 287.7 | 245.3 | 179.8 | |
| Growth | +36.9% | +16.1% | +2.3% | +2.3% | −0.2% | −5.1% | +2.4% | −14.8% | −26.7% | |
| Per share and net cash | ||||||||||
| calc | 33.7 | 58.0 | 78.6 | 66.3 | −77.4 | 80.3 | 53.3 | 38.7 | 71.8 | −114.7 |
| 27.9 | 28.2 | 28.5 | 27.4 | 27.0 | 27.2 | 27.3 | 27.5 | 27.7 | 28.0 | |
| calc | 6.40 | 8.66 | 9.94 | 10.58 | 10.98 | 10.88 | 10.28 | 10.44 | 8.86 | 6.42 |
Lines marked calc are worked out here from filed figures; point at one for how.