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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 6.3% | 7.0% | 7.7% | 8.5% | −1.2% | 2.0% | 0.3% | 1.3% | −0.0% | −4.5% | |
| 5.6% | 6.4% | 7.5% | 8.2% | −1.7% | 1.6% | −1.2% | −0.2% | −1.5% | −6.4% | |
| 11.1% | 5.5% | 6.2% | 7.2% | −1.2% | 0.4% | −1.6% | −0.5% | −1.8% | −11.9% | |
| 5.9% | 5.7% | 6.0% | −1.4% | 0.2% | −7.7% | −2.3% | −3.4% | 2.6% | 1.4% | |
| Spending | ||||||||||
| 5.8% | 5.9% | 5.9% | 6.3% | 7.6% | 8.6% | 7.3% | 7.3% | 7.9% | 7.3% | |
| 16.0% | 17.2% | 16.0% | 14.8% | 17.4% | 15.1% | 11.9% | 12.0% | 12.9% | 14.6% | |
| 3.5% | 3.9% | 3.4% | 4.3% | 4.3% | 3.0% | 3.0% | 3.9% | 2.7% | 2.5% | |
| −92.9% | 14.3% | 17.2% | 11.8% | n/a | 72.6% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 43.4% | 18.5% | 19.0% | 20.8% | −2.7% | 1.2% | −5.0% | −1.8% | −6.7% | −57.2% | |
| 19.6% | 8.1% | 9.6% | 10.0% | −1.3% | 0.5% | −2.2% | −0.8% | −2.7% | −18.7% | |
| Balance and payout | ||||||||||
| 0.09 | 0.03 | 0.01 | 0.01 | 0.51 | 0.02 | 0.01 | 0.01 | 0.00 | 1.01 | |
| n/a | n/a | n/a | n/a | 509.2% | n/a | n/a | n/a | n/a | n/a | |