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 | 305.0 | 314.5 | 371.0 | 430.9 | 376.6 | 496.8 | 716.6 | 833.3 | 890.2 | 983.6 |
| Growth | +3.1% | +18.0% | +16.2% | −12.6% | +31.9% | +44.2% | +16.3% | +6.8% | +10.5% | |
| Operating income | 47.8 | 34.4 | 47.2 | 58.8 | 65.7 | 117.0 | 226.4 | 259.8 | 227.0 | 230.7 |
| Net income | 23.2 | 5.4 | 9.0 | 24.5 | 23.9 | 68.2 | 155.7 | 182.9 | 161.3 | 159.6 |
| Growth | −76.5% | +65.7% | +171.7% | −2.7% | +185.4% | +128.5% | +17.4% | −11.8% | −1.1% | |
| EPS, diluted | 0.69 | 0.15 | 0.21 | 0.55 | 0.51 | 1.43 | 3.27 | 3.85 | 3.43 | 3.42 |
| Growth | −78.3% | +40.0% | +161.9% | −7.3% | +180.4% | +128.7% | +17.7% | −10.9% | −0.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.9% | 31.5% | 32.4% | 31.5% | 37.0% | 40.8% | 48.8% | 46.9% | 42.7% | 42.8% |
| Operating margin | 15.7% | 10.9% | 12.7% | 13.6% | 17.4% | 23.5% | 31.6% | 31.2% | 25.5% | 23.5% |
| Net margin | 7.6% | 1.7% | 2.4% | 5.7% | 6.3% | 13.7% | 21.7% | 21.9% | 18.1% | 16.2% |
| Free cash flow margin | −8.5% | 2.3% | −4.9% | 0.2% | 14.2% | 13.2% | 9.9% | 7.3% | 10.2% | 3.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.1 | 14.2 | −5.0 | 25.7 | 71.7 | 117.3 | 141.9 | 138.8 | 170.5 | 135.8 |
| Capital expenditure | −22.9 | −7.0 | −13.1 | −25.0 | −18.3 | −51.5 | −71.3 | −78.0 | −79.6 | −101.3 |
| Free cash flow | −26.0 | 7.2 | −18.1 | 0.7 | 53.4 | 65.7 | 70.6 | 60.9 | 91.0 | 34.5 |
| Growth | −352.7% | +7,398.3% | +23.1% | +7.4% | −13.8% | +49.5% | −62.1% | |||
| Dividends paid | −0.7 | −2.5 | −2.7 | −5.2 | −3.8 | −5.2 | −12.9 | −16.4 | −19.7 | −28.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 26.9 | 40.9 | 33.0 | 47.9 | 67.7 | 85.0 | 103.7 | 129.5 | 134.9 | 100.9 |
| Total debt | 199.6 | 224.3 | 242.3 | 259.8 | 224.5 | 199.1 | 169.5 | 170.0 | 109.3 | 171.6 |
| Net cash (debt) | −172.7 | −183.3 | −209.3 | −211.9 | −156.8 | −114.0 | −65.8 | −40.5 | 25.6 | −70.7 |
| Shareholders’ equity | 113.6 | 120.2 | 132.4 | 186.6 | 208.0 | 243.9 | 348.8 | 548.0 | 631.2 | 713.1 |
| Debt to equity | 1.76 | 1.86 | 1.83 | 1.39 | 1.08 | 0.82 | 0.49 | 0.31 | 0.17 | 0.24 |
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 | ||||||||||
| 26.9 | 40.9 | 33.0 | 47.9 | 67.7 | 85.0 | 103.7 | 129.5 | 134.9 | 100.9 | |
| 92.3 | 110.5 | 92.8 | 110.6 | 89.4 | 110.5 | 158.4 | 166.5 | 202.9 | 239.4 | |
| 55.1 | 71.7 | 91.8 | 82.7 | 81.2 | 85.0 | 125.0 | 159.1 | 139.6 | 213.5 | |
| 170.8 | 168.7 | 149.2 | 154.6 | 152.5 | 166.6 | 202.9 | 324.6 | 344.4 | 476.2 | |
| 1.3 | 23.1 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 30.1 | |
| 394.7 | 468.0 | 489.8 | 569.7 | 530.1 | 591.6 | 734.3 | 962.7 | 1,016.6 | 1,260.4 | |
| Growth | +18.6% | +4.7% | +16.3% | −6.9% | +11.6% | +24.1% | +31.1% | +5.6% | +24.0% | |
| Liabilities | ||||||||||
| 2.7 | 3.3 | 21.6 | 16.1 | 1.8 | 10.7 | 0.5 | 7.0 | 1.1 | 0.4 | |
| 196.9 | 221.0 | 220.7 | 243.7 | 222.7 | 188.4 | 169.0 | 163.0 | 108.2 | 171.2 | |
| calc | 199.6 | 224.3 | 242.3 | 259.8 | 224.5 | 199.1 | 169.5 | 170.0 | 109.3 | 171.6 |
| 281.2 | 346.3 | 356.5 | 382.5 | 321.6 | 346.9 | 384.0 | 414.7 | 385.5 | 547.3 | |
| Equity | ||||||||||
| 26.5 | 22.2 | 10.4 | 16.2 | 29.9 | 91.0 | 234.3 | 400.0 | 538.8 | 670.6 | |
| 113.6 | 120.2 | 132.4 | 186.6 | 208.0 | 243.9 | 348.8 | 548.0 | 631.2 | 713.1 | |
| Growth | +5.9% | +10.1% | +41.0% | +11.5% | +17.3% | +43.0% | +57.1% | +15.2% | +13.0% | |
| Per share and net cash | ||||||||||
| calc | −172.7 | −183.3 | −209.3 | −211.9 | −156.8 | −114.0 | −65.8 | −40.5 | 25.6 | −70.7 |
| 33.2 | 34.8 | 38.1 | 46.1 | 46.1 | 46.7 | 46.7 | 47.0 | 47.0 | 44.7 | |
| calc | 3.42 | 3.45 | 3.47 | 4.05 | 4.51 | 5.22 | 7.47 | 11.66 | 13.43 | 15.94 |
Lines marked calc are worked out here from filed figures; point at one for how.