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 | 67.1 | 8.3 | 9.2 | 77.2 | 78.0 | 84.2 | 90.6 | 95.6 | 99.0 | 99.2 |
| Growth | −87.6% | +10.8% | +738.7% | +1.1% | +7.9% | +7.6% | +5.5% | +3.6% | +0.2% | |
| Operating income | 22.1 | 24.0 | 26.7 | 25.8 | 26.0 | 28.9 | 30.7 | 31.3 | 36.8 | 34.8 |
| Net income | 17.2 | 45.6 | 24.2 | 19.0 | 19.4 | 109.2 | 21.1 | 15.4 | 19.2 | 17.6 |
| Growth | +165.0% | −47.0% | −21.6% | +2.5% | +461.4% | −80.7% | −27.0% | +24.9% | −8.4% | |
| EPS, diluted | 1.28 | 3.35 | 1.76 | 1.38 | 1.41 | 7.92 | 1.53 | 1.11 | 1.39 | 1.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 33.0% | 289.6% | 290.3% | 33.4% | 33.3% | 34.3% | 33.8% | 32.8% | 37.2% | 35.0% |
| Net margin | 25.7% | 549.6% | 263.0% | 24.6% | 24.9% | 129.7% | 23.3% | 16.1% | 19.4% | 17.8% |
| Free cash flow margin | −29.3% | 445.4% | 422.6% | 48.7% | 53.8% | 41.3% | 36.6% | 37.0% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 40.7 | 46.0 | 42.9 | 42.7 | 44.2 | 47.7 | 46.8 | 42.9 | 46.9 | 49.1 |
| Capital expenditure | −60.4 | −9.0 | −4.1 | −5.1 | −2.3 | −13.0 | −13.6 | −7.6 | n/a | n/a |
| Free cash flow | −19.7 | 37.0 | 38.9 | 37.5 | 41.9 | 34.7 | 33.2 | 35.3 | n/a | n/a |
| Growth | +5.2% | −3.4% | +11.7% | −17.2% | −4.5% | +6.4% | ||||
| Buybacks | n/a | n/a | n/a | −0.2 | −0.2 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −35.1 | −36.1 | −36.8 | −37.4 | −38.0 | −38.5 | −39.2 | −39.8 | −40.4 | −41.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.9 | 3.4 | 5.0 | 6.1 | 5.7 | 22.5 | 7.6 | 8.2 | 7.1 | 6.7 |
| Total debt | 315.7 | 256.8 | 261.7 | 274.1 | 295.4 | 329.1 | 343.1 | 359.7 | 368.4 | 374.8 |
| Net cash (debt) | −311.7 | −253.4 | −256.7 | −268.0 | −289.7 | −306.5 | −335.4 | −351.5 | −361.3 | −368.1 |
| Shareholders’ equity | 191.3 | 210.6 | 198.6 | 181.7 | 159.0 | 235.3 | 229.1 | 200.9 | 179.5 | 152.4 |
| Debt to equity | 1.65 | 1.22 | 1.32 | 1.51 | 1.86 | 1.40 | 1.50 | 1.79 | 2.05 | 2.46 |
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 | ||||||||||
| 33.0% | 289.6% | 290.3% | 33.4% | 33.3% | 34.3% | 33.8% | 32.8% | 37.2% | 35.0% | |
| 25.7% | 549.6% | 263.0% | 24.6% | 24.9% | 129.7% | 23.3% | 16.1% | 19.4% | 17.8% | |
| −29.3% | 445.4% | 422.6% | 48.7% | 53.8% | 41.3% | 36.6% | 37.0% | n/a | n/a | |
| Spending | ||||||||||
| 90.0% | 108.9% | 44.1% | 6.6% | 2.9% | 15.4% | 15.0% | 8.0% | n/a | n/a | |
| Returns | ||||||||||
| 9.0% | 21.7% | 12.2% | 10.4% | 12.2% | 46.4% | 9.2% | 7.7% | 10.7% | 11.6% | |
| 3.3% | 9.3% | 5.0% | 3.9% | 3.9% | 18.2% | 3.5% | 2.6% | 3.3% | 3.1% | |
| Balance and payout | ||||||||||
| 1.65 | 1.22 | 1.32 | 1.51 | 1.86 | 1.40 | 1.50 | 1.79 | 2.05 | 2.46 | |
| 63.5% | 57.0% | 58.9% | 62.8% | 67.8% | 60.7% | 62.3% | 66.3% | 69.1% | 73.0% | |
| 204.1% | 79.0% | 152.2% | 197.3% | 195.3% | 35.3% | 185.7% | 258.2% | 210.0% | 233.0% | |
| n/a | 97.5% | 94.7% | 100.2% | 91.1% | 110.9% | 118.1% | 112.6% | n/a | n/a | |