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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 11.6% | 11.2% | −27.9% | 18.9% | 3.1% | 27.4% | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 8.1% | 8.6% | 8.4% | 6.9% | 6.8% | 7.6% | 9.7% | 8.9% | 9.1% | 8.2% | |
| Returns | ||||||||||
| 3.6% | 3.0% | −8.5% | 5.1% | 1.0% | 6.9% | n/a | n/a | n/a | n/a | |
| 1.7% | 1.5% | −4.1% | 2.7% | 0.5% | 4.0% | n/a | n/a | n/a | n/a | |
| Balance and payout | ||||||||||
| 0.18 | 0.20 | 0.26 | 0.15 | 0.17 | 0.06 | 0.28 | n/a | n/a | n/a | |
| 53.4% | 48.9% | 51.8% | 46.7% | 53.9% | 41.6% | 59.0% | 50.5% | 41.4% | 46.6% | |
| 152.8% | 164.0% | n/a | 76.1% | 527.3% | 61.7% | n/a | n/a | n/a | n/a | |