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 | 99.2 | 112.6 | 129.6 | 146.6 | 163.6 | 186.1 | 195.8 | 220.9 | 240.6 | 261.8 |
| Growth | +13.5% | +15.0% | +13.1% | +11.6% | +13.8% | +5.2% | +12.8% | +8.9% | +8.8% | |
| Net income | 11.5 | 12.7 | −36.2 | 27.8 | 5.1 | 51.1 | n/a | n/a | n/a | n/a |
| Growth | +9.8% | −385.9% | −81.8% | +910.6% | ||||||
| EPS, diluted | n/a | 0.39 | −0.98 | 0.69 | −0.72 | 0.45 | −0.67 | −0.15 | 0.03 | 0.07 |
| Growth | −351.3% | −204.3% | −248.9% | +133.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 11.6% | 11.2% | −27.9% | 18.9% | 3.1% | 27.4% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 29.2 | 40.9 | 40.2 | 38.5 | 66.8 | 65.2 | −7.2 | 120.1 | 81.6 | 82.0 |
| Buybacks | n/a | 0.0 | 0.0 | −0.2 | −1.8 | 0.0 | 0.0 | 0.0 | 0.0 | −4.8 |
| Dividends paid | −17.6 | −20.8 | −21.5 | −21.1 | −26.7 | −31.5 | −40.6 | −49.1 | −59.1 | −71.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.2 | 23.2 | 7.4 | 12.9 | 15.3 | 116.2 | 29.8 | 57.3 | 99.7 | 72.1 |
| Total debt | 58.4 | 84.8 | 108.4 | 84.0 | 87.4 | 46.9 | 154.2 | n/a | n/a | n/a |
| Net cash (debt) | −54.2 | −61.5 | −101.0 | −71.1 | −72.0 | 69.2 | −124.4 | n/a | n/a | n/a |
| Shareholders’ equity | 317.0 | 421.2 | 424.7 | 546.3 | 501.8 | 742.1 | 549.0 | 704.7 | 914.0 | 905.5 |
| Debt to equity | 0.18 | 0.20 | 0.26 | 0.15 | 0.17 | 0.06 | 0.28 | 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 | ||||||||||
| 4.2 | 23.2 | 7.4 | 12.9 | 15.3 | 116.2 | 29.8 | 57.3 | 99.7 | 72.1 | |
| 680.4 | 823.9 | 880.9 | 1,025.5 | 1,089.4 | 1,270.8 | 1,344.6 | 1,427.6 | 1,563.7 | 1,699.0 | |
| Growth | +21.1% | +6.9% | +16.4% | +6.2% | +16.7% | +5.8% | +6.2% | +9.5% | +8.7% | |
| Liabilities | ||||||||||
| 58.4 | 84.8 | 108.4 | 84.0 | 87.4 | 46.9 | 154.2 | n/a | n/a | n/a | |
| calc | 58.4 | 84.8 | 108.4 | 84.0 | 87.4 | 46.9 | 154.2 | n/a | n/a | n/a |
| 363.4 | 402.7 | 456.2 | 479.1 | 587.6 | 528.7 | 793.4 | 720.8 | 647.8 | 791.8 | |
| Equity | ||||||||||
| −0.7 | −0.7 | −25.4 | −25.4 | −25.4 | −25.4 | −25.4 | −25.4 | −25.4 | −25.4 | |
| 317.0 | 421.2 | 424.7 | 546.3 | 501.8 | 742.1 | 549.0 | 704.7 | 914.0 | 905.5 | |
| Growth | +32.9% | +0.8% | +28.6% | −8.2% | +47.9% | −26.0% | +28.4% | +29.7% | −0.9% | |
| Per share and net cash | ||||||||||
| calc | −54.2 | −61.5 | −101.0 | −71.1 | −72.0 | 69.2 | −124.4 | n/a | n/a | n/a |
| 29.4 | 35.5 | 38.3 | 41.1 | 41.9 | 51.7 | 57.6 | 68.0 | 81.9 | 84.9 | |
| calc | 10.79 | 11.87 | 11.08 | 13.28 | 11.97 | 14.37 | 9.53 | 10.37 | 11.16 | 10.67 |
Lines marked calc are worked out here from filed figures; point at one for how.