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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −3.1 | 14.2 | −5.0 | 25.7 | 71.7 | 117.3 | 141.9 | 138.8 | 170.5 | 135.8 | |
| Growth | −135.4% | +179.4% | +63.5% | +21.0% | −2.2% | +22.8% | −20.4% | |||
| Investment | ||||||||||
| −22.9 | −7.0 | −13.1 | −25.0 | −18.3 | −51.5 | −71.3 | −78.0 | −79.6 | −101.3 | |
| calc | −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% | |||
| calc | −0.78 | 0.19 | −0.46 | 0.02 | 1.15 | 1.38 | 1.48 | 1.28 | 1.94 | 0.74 |
| −24.7 | −14.9 | −18.7 | −59.1 | −18.1 | −50.8 | −72.6 | −76.0 | −77.3 | −87.6 | |
| Financing | ||||||||||
| 31.5 | 14.8 | 17.0 | 48.3 | −33.5 | −43.8 | −44.8 | −42.8 | −84.5 | −85.5 | |
| −0.7 | −2.5 | −2.7 | −5.2 | −3.8 | −5.2 | −12.9 | −16.4 | −19.7 | −28.1 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.