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 | 494.3 | 557.1 | 623.3 | 650.5 | 666.7 | 773.4 | 827.8 | 874.6 | 935.3 | 989.9 |
| Growth | +12.7% | +11.9% | +4.4% | +2.5% | +16.0% | +7.0% | +5.6% | +6.9% | +5.8% | |
| Operating income | 45.8 | 26.3 | 32.5 | 20.2 | 85.3 | 108.1 | 93.6 | 68.4 | 68.7 | 75.1 |
| Net income | 32.6 | 16.7 | 54.7 | 20.1 | 71.8 | 91.9 | 76.1 | 110.3 | 35.9 | 45.5 |
| Growth | −48.7% | +226.9% | −63.2% | +256.9% | +28.0% | −17.2% | +44.9% | −67.4% | +26.6% | |
| EPS, diluted | 0.91 | 0.47 | 1.54 | 0.57 | 1.97 | 2.46 | 2.08 | 3.04 | 1.01 | 1.25 |
| Growth | −48.4% | +227.7% | −63.0% | +245.6% | +24.9% | −15.4% | +46.2% | −66.8% | +23.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.3% | 4.7% | 5.2% | 3.1% | 12.8% | 14.0% | 11.3% | 7.8% | 7.3% | 7.6% |
| Net margin | 6.6% | 3.0% | 8.8% | 3.1% | 10.8% | 11.9% | 9.2% | 12.6% | 3.8% | 4.6% |
| Free cash flow margin | 12.3% | 9.5% | 10.8% | 11.8% | 20.9% | 24.3% | 13.9% | 11.0% | −1.6% | 12.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 100.7 | 108.0 | 102.2 | 102.6 | 165.1 | 216.4 | 158.5 | 140.6 | 32.6 | 166.7 |
| Capital expenditure | −40.0 | −55.1 | −34.9 | −26.1 | −25.6 | −28.1 | −43.3 | −44.6 | −47.2 | −42.9 |
| Free cash flow | 60.8 | 53.0 | 67.3 | 76.6 | 139.4 | 188.2 | 115.2 | 95.9 | −14.6 | 123.8 |
| Growth | −12.8% | +27.1% | +13.7% | +82.1% | +35.0% | −38.8% | −16.7% | −115.2% | ||
| Buybacks | −60.2 | −25.0 | 0.0 | 0.0 | 0.0 | −26.5 | −73.5 | −28.2 | −41.6 | 0.0 |
| Dividends paid | 0.0 | 0.0 | −104.9 | 0.0 | −24.4 | −30.7 | −34.6 | −38.7 | −42.4 | −46.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 224.2 | 253.4 | 230.9 | 303.3 | 428.6 | 314.0 | 115.2 | 100.5 | 111.3 | 178.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 50.0 | 30.0 | 277.7 | 274.7 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 314.0 | 65.2 | 70.5 | −166.5 | −96.5 |
| Shareholders’ equity | 287.0 | 314.6 | 286.7 | 328.1 | 421.9 | 468.5 | 447.5 | 527.1 | 518.4 | 581.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.11 | 0.06 | 0.54 | 0.47 |
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 | ||||||||||
| 9.3% | 4.7% | 5.2% | 3.1% | 12.8% | 14.0% | 11.3% | 7.8% | 7.3% | 7.6% | |
| 9.0% | 5.4% | 10.6% | 3.8% | 13.4% | 13.5% | 11.0% | 14.0% | 6.7% | 7.6% | |
| 6.6% | 3.0% | 8.8% | 3.1% | 10.8% | 11.9% | 9.2% | 12.6% | 3.8% | 4.6% | |
| 12.3% | 9.5% | 10.8% | 11.8% | 20.9% | 24.3% | 13.9% | 11.0% | −1.6% | 12.5% | |
| Spending | ||||||||||
| 9.7% | 9.4% | 9.4% | 8.8% | 6.9% | 6.7% | 7.9% | 11.0% | 9.5% | 9.0% | |
| 14.4% | 17.7% | 15.7% | 17.4% | 17.5% | 16.9% | 16.0% | 16.3% | 17.0% | 20.0% | |
| 8.1% | 9.9% | 5.6% | 4.0% | 3.8% | 3.6% | 5.2% | 5.1% | 5.0% | 4.3% | |
| 26.7% | 44.4% | 17.3% | 19.3% | 19.8% | 12.3% | 16.4% | 10.0% | 42.6% | 39.6% | |
| Returns | ||||||||||
| 11.4% | 5.3% | 19.1% | 6.1% | 17.0% | 19.6% | 17.0% | 20.9% | 6.9% | 7.8% | |
| 6.5% | 2.9% | 10.3% | 3.2% | 9.8% | 10.8% | 8.6% | 10.6% | 2.7% | 3.4% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.00 | 0.11 | 0.06 | 0.54 | 0.47 | |
| 42.9% | 45.6% | 46.1% | 48.0% | 42.2% | 45.0% | 49.2% | 49.1% | 60.4% | 57.1% | |
| 0.0% | 0.0% | 191.9% | 0.0% | 34.0% | 33.4% | 45.5% | 35.1% | 118.0% | 102.3% | |
| 99.1% | 47.1% | 155.9% | 0.0% | 17.5% | 30.4% | 93.9% | 69.7% | n/a | 37.6% | |