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 | 206.2 | 285.8 | 332.7 | 362.0 | 405.1 | 445.5 | 321.2 | 325.1 | 360.7 | 463.1 |
| Growth | +38.6% | +16.4% | +8.8% | +11.9% | +10.0% | −27.9% | +1.2% | +11.0% | +28.4% | |
| Operating income | 43.9 | 49.7 | 48.5 | 27.2 | 64.4 | 90.3 | 74.0 | 83.0 | 80.8 | 95.3 |
| Net income | 26.9 | 20.2 | 25.3 | 16.2 | 38.2 | 52.1 | 11.6 | 38.5 | 39.8 | 58.2 |
| Growth | −24.9% | +25.1% | −35.8% | +135.3% | +36.3% | −77.6% | +230.4% | +3.5% | +46.1% | |
| EPS, diluted | 1.49 | 1.04 | 1.28 | 0.78 | 1.85 | 2.52 | 0.64 | 2.01 | 2.14 | 3.11 |
| Growth | −30.2% | +23.1% | −39.1% | +137.2% | +36.2% | −74.6% | +214.1% | +6.5% | +45.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 48.8% | 43.7% | 42.9% | 37.9% | 46.9% | 48.9% | 55.4% | 56.3% | 55.9% | 57.1% |
| Operating margin | 21.3% | 17.4% | 14.6% | 7.5% | 15.9% | 20.3% | 23.0% | 25.5% | 22.4% | 20.6% |
| Net margin | 13.1% | 7.1% | 7.6% | 4.5% | 9.4% | 11.7% | 3.6% | 11.8% | 11.0% | 12.6% |
| Free cash flow margin | 2.9% | 9.7% | 3.3% | 9.1% | 9.3% | 13.9% | 7.0% | 18.8% | 17.3% | 9.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.1 | 29.7 | 13.1 | 37.8 | 43.7 | 68.2 | 30.3 | 66.9 | 67.1 | 57.4 |
| Capital expenditure | −3.2 | −2.0 | −2.3 | −4.8 | −6.1 | −6.2 | −7.8 | −5.7 | −4.6 | −13.5 |
| Free cash flow | 5.9 | 27.7 | 10.8 | 33.0 | 37.5 | 62.1 | 22.4 | 61.2 | 62.4 | 43.8 |
| Growth | +367.3% | −60.9% | +204.7% | +13.8% | +65.3% | −63.8% | +172.6% | +2.1% | −29.8% | |
| Buybacks | 0.0 | n/a | 0.0 | 0.0 | −10.2 | −38.7 | −29.2 | 0.0 | −5.1 | 0.0 |
| Dividends paid | 0.0 | −0.8 | −2.3 | −3.5 | −3.8 | −4.1 | −4.3 | −4.5 | −4.9 | −5.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.9 | 2.6 | 3.3 | 95.3 | 41.8 | 128.3 | 106.4 | 117.9 | 48.9 | 222.8 |
| Total debt | 203.2 | 194.0 | 194.7 | 269.0 | 302.1 | 414.2 | 406.8 | 365.4 | 248.6 | 293.6 |
| Net cash (debt) | −200.3 | −191.4 | −191.4 | −173.7 | −260.3 | −285.9 | −300.4 | −247.5 | −199.7 | −70.9 |
| Shareholders’ equity | 34.1 | 53.3 | 82.6 | 106.6 | 117.5 | 133.7 | 111.6 | 151.0 | 190.4 | 372.0 |
| Debt to equity | 5.97 | 3.64 | 2.36 | 2.52 | 2.57 | 3.10 | 3.64 | 2.42 | 1.31 | 0.79 |
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 | ||||||||||
| 2.9 | 2.6 | 3.3 | 95.3 | 41.8 | 128.3 | 106.4 | 117.9 | 48.9 | 222.8 | |
| 2.2 | 3.2 | 2.6 | 6.9 | 9.3 | 6.5 | 8.4 | 10.0 | 9.6 | 25.7 | |
| 62.2 | 63.3 | 91.2 | 71.0 | 85.9 | 87.6 | 119.9 | 91.7 | 96.3 | 108.0 | |
| 7.6 | 8.9 | 10.6 | 13.8 | 15.5 | 18.7 | 22.8 | 25.1 | 26.3 | 36.2 | |
| 134.4 | 134.6 | 145.9 | 154.3 | 159.6 | 162.3 | 136.3 | 136.3 | 135.9 | 136.1 | |
| 285.0 | 282.3 | 339.4 | 446.6 | 496.0 | 601.6 | 572.1 | 569.4 | 493.4 | 763.8 | |
| Growth | −1.0% | +20.2% | +31.6% | +11.1% | +21.3% | −4.9% | −0.5% | −13.4% | +54.8% | |
| Liabilities | ||||||||||
| 1.7 | 7.9 | 8.0 | n/a | n/a | n/a | 0.0 | 58.3 | 0.0 | n/a | |
| 201.5 | 186.2 | 186.7 | 269.0 | 302.1 | 414.2 | 406.8 | 307.1 | 248.6 | 293.6 | |
| calc | 203.2 | 194.0 | 194.7 | 269.0 | 302.1 | 414.2 | 406.8 | 365.4 | 248.6 | 293.6 |
| 251.0 | 229.0 | 256.8 | 340.0 | 378.6 | 467.8 | 458.7 | 417.4 | 303.0 | 391.8 | |
| Equity | ||||||||||
| −67.0 | −47.5 | −25.5 | −15.3 | 23.6 | 71.5 | 78.7 | 112.4 | 147.2 | 199.7 | |
| 34.1 | 53.3 | 82.6 | 106.6 | 117.5 | 133.7 | 111.6 | 151.0 | 190.4 | 372.0 | |
| Growth | +56.6% | +54.9% | +29.0% | +10.2% | +13.8% | −16.5% | +35.2% | +26.1% | +95.4% | |
| Per share and net cash | ||||||||||
| calc | −200.3 | −191.4 | −191.4 | −173.7 | −260.3 | −285.9 | −300.4 | −247.5 | −199.7 | −70.9 |
| n/a | n/a | n/a | 19.7 | 19.1 | 18.3 | 17.6 | 17.6 | 17.7 | 19.1 | |
| calc | n/a | n/a | n/a | 5.40 | 6.15 | 7.32 | 6.36 | 8.57 | 10.73 | 19.43 |
Lines marked calc are worked out here from filed figures; point at one for how.