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 | 215.0 | 302.2 | 408.9 | 392.8 | 520.4 | 579.8 | 667.2 | 607.5 | 661.8 | 719.0 |
| Growth | +40.6% | +35.3% | −3.9% | +32.5% | +11.4% | +15.1% | −8.9% | +8.9% | +8.6% | |
| Operating income | 54.2 | 99.5 | 144.4 | 148.6 | 173.7 | 86.0 | 46.1 | −5.3 | 81.7 | −62.3 |
| Net income | 91.2 | 57.3 | 111.0 | 113.1 | 127.0 | 53.4 | 60.7 | 1.3 | 73.9 | −38.6 |
| Growth | −37.2% | +93.8% | +1.9% | +12.3% | −57.9% | +13.6% | −97.8% | +5,512.8% | −152.2% | |
| EPS, diluted | 1.76 | 1.08 | 2.05 | 2.10 | 2.36 | 0.98 | 1.04 | 0.02 | 1.32 | −0.68 |
| Growth | −38.6% | +89.8% | +2.4% | +12.4% | −58.5% | +6.1% | −98.1% | +6,500.0% | −151.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 25.2% | 32.9% | 35.3% | 37.8% | 33.4% | 14.8% | 6.9% | −0.9% | 12.3% | −8.7% |
| Net margin | 42.4% | 19.0% | 27.1% | 28.8% | 24.4% | 9.2% | 9.1% | 0.2% | 11.2% | −5.4% |
| Free cash flow margin | 30.3% | 37.3% | 31.3% | 35.7% | 25.9% | n/a | 17.4% | 18.2% | 25.9% | 6.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 66.8 | 114.6 | 129.0 | 143.1 | 138.4 | 127.1 | 116.8 | 111.1 | 172.0 | 47.3 |
| Capital expenditure | −1.6 | −2.0 | −0.8 | −2.7 | −3.4 | n/a | −0.4 | −0.6 | −0.7 | −1.3 |
| Free cash flow | 65.2 | 112.6 | 128.1 | 140.4 | 135.0 | n/a | 116.4 | 110.5 | 171.2 | 46.0 |
| Growth | +72.7% | +13.8% | +9.6% | −3.9% | −5.1% | +54.9% | −73.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 66.4 | 100.3 | 192.2 | 181.4 | 288.6 | 203.4 | 93.1 | 75.1 | 69.3 | 128.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 379.3 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −175.8 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 191.8 | 267.5 | 453.0 | 595.4 | 744.9 | 815.9 | 886.2 | 921.5 | 1,035.7 | 1,061.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.46 | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 66.4 | 100.3 | 192.2 | 181.4 | 288.6 | 203.4 | 93.1 | 75.1 | 69.3 | 128.4 | |
| 41.5 | 65.6 | 102.9 | 87.3 | 140.9 | 148.9 | 165.5 | 144.2 | 142.1 | 187.8 | |
| 16.8 | 16.3 | 25.7 | 26.6 | 48.3 | 86.0 | 91.5 | 77.4 | 54.3 | 112.5 | |
| 4.3 | 5.1 | 4.1 | 17.1 | 37.8 | 17.0 | 15.2 | 13.5 | 11.5 | 10.5 | |
| n/a | n/a | n/a | 0.0 | 77.9 | 117.5 | 117.0 | 117.0 | 117.0 | 124.9 | |
| 309.6 | 424.5 | 977.8 | 1,160.3 | 1,504.1 | 1,689.2 | 1,702.5 | 1,277.7 | 1,368.1 | 1,452.6 | |
| Growth | +37.1% | +130.4% | +18.7% | +29.6% | +12.3% | +0.8% | −25.0% | +7.1% | +6.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 379.3 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | 379.3 | n/a | n/a | n/a | n/a |
| 117.8 | 157.0 | 524.8 | 564.9 | 759.2 | 873.3 | 816.3 | 356.2 | 332.3 | 390.9 | |
| Equity | ||||||||||
| −84.3 | −26.8 | 86.5 | 199.5 | 326.5 | 379.9 | 481.2 | 482.6 | 556.4 | 517.9 | |
| 191.8 | 267.5 | 453.0 | 595.4 | 744.9 | 815.9 | 886.2 | 921.5 | 1,035.7 | 1,061.7 | |
| Growth | +39.5% | +69.4% | +31.4% | +25.1% | +9.5% | +8.6% | +4.0% | +12.4% | +2.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −175.8 | n/a | n/a | n/a | n/a |
| 50.0 | 51.3 | 52.3 | 52.5 | 52.9 | 53.3 | 53.3 | 54.7 | 55.7 | 57.5 | |
| calc | 3.84 | 5.21 | 8.66 | 11.33 | 14.09 | 15.32 | 16.64 | 16.84 | 18.58 | 18.48 |
Lines marked calc are worked out here from filed figures; point at one for how.