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 | 139.3 | 144.8 | 144.4 | 158.3 | 160.7 | 189.3 | 236.2 | 281.3 | 317.7 | 372.7 |
| Growth | +4.0% | −0.3% | +9.6% | +1.5% | +17.8% | +24.8% | +19.1% | +12.9% | +17.3% | |
| Operating income | 23.5 | 24.2 | 20.0 | 29.2 | 33.9 | 46.4 | 54.8 | 85.4 | 124.9 | 157.9 |
| Net income | 17.8 | 27.1 | 19.7 | 26.1 | 28.2 | 37.0 | 45.4 | 74.5 | 108.8 | 134.3 |
| Growth | +52.9% | −27.5% | +32.4% | +8.3% | +31.3% | +22.6% | +64.1% | +46.0% | +23.4% | |
| EPS, diluted | 3.19 | 4.86 | 3.51 | 4.64 | 5.00 | 6.54 | 1.60 | 2.61 | 3.79 | 4.67 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.8% | 23.7% | 21.1% | 26.3% | 29.6% | 31.3% | 29.8% | 36.6% | 45.3% | 48.9% |
| Operating margin | 16.9% | 16.7% | 13.8% | 18.5% | 21.1% | 24.5% | 23.2% | 30.4% | 39.3% | 42.4% |
| Net margin | 12.7% | 18.7% | 13.6% | 16.5% | 17.6% | 19.6% | 19.2% | 26.5% | 34.3% | 36.0% |
| Free cash flow margin | 14.5% | 8.9% | −10.4% | 12.6% | 25.8% | 13.6% | 15.9% | 20.6% | 31.0% | 27.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 37.8 | 34.3 | 38.7 | 47.0 | 58.6 | 55.7 | 64.4 | 92.3 | 126.0 | 165.0 |
| Capital expenditure | −17.7 | −21.3 | −53.8 | −27.1 | −17.1 | −29.9 | −26.8 | −34.3 | −27.4 | −62.7 |
| Free cash flow | 20.2 | 12.9 | −15.0 | 19.9 | 41.4 | 25.8 | 37.5 | 58.0 | 98.6 | 102.3 |
| Growth | −35.9% | −216.1% | +108.1% | −37.8% | +45.7% | +54.5% | +70.0% | +3.7% | ||
| Buybacks | −2.9 | −0.3 | −0.4 | −0.4 | −0.6 | −0.7 | −0.8 | −1.3 | −3.5 | −2.7 |
| Dividends paid | −2.8 | −3.0 | −3.0 | −33.1 | −3.6 | −3.6 | −4.5 | −4.6 | −5.7 | −6.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 74.7 | 85.0 | 67.2 | 54.3 | 83.6 | 105.4 | 133.4 | 188.0 | 278.0 | 371.1 |
| Total debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net cash (debt) | 74.7 | 85.0 | 67.2 | 54.3 | 83.6 | 105.4 | 133.4 | 188.0 | 278.0 | 371.1 |
| Shareholders’ equity | 179.6 | 205.3 | 223.0 | 217.1 | 243.2 | 278.2 | 321.1 | 393.1 | 497.7 | 630.8 |
| Debt to equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | ||||||||||
| 23.8% | 23.7% | 21.1% | 26.3% | 29.6% | 31.3% | 29.8% | 36.6% | 45.3% | 48.9% | |
| 16.9% | 16.7% | 13.8% | 18.5% | 21.1% | 24.5% | 23.2% | 30.4% | 39.3% | 42.4% | |
| 17.0% | 17.2% | 14.9% | 19.5% | 21.2% | 24.6% | 24.0% | 33.2% | 42.9% | 45.9% | |
| 12.7% | 18.7% | 13.6% | 16.5% | 17.6% | 19.6% | 19.2% | 26.5% | 34.3% | 36.0% | |
| 14.5% | 8.9% | −10.4% | 12.6% | 25.8% | 13.6% | 15.9% | 20.6% | 31.0% | 27.4% | |
| Spending | ||||||||||
| 6.9% | 7.0% | 7.3% | 7.3% | 7.6% | 6.8% | 6.6% | 6.2% | 6.0% | 6.6% | |
| 12.7% | 14.7% | 37.2% | 17.1% | 10.7% | 15.8% | 11.4% | 12.2% | 8.6% | 16.8% | |
| 24.8% | −8.8% | 8.7% | 15.7% | 17.2% | 20.4% | 19.7% | 20.2% | 20.2% | 21.5% | |
| Returns | ||||||||||
| 9.9% | 13.2% | 8.8% | 12.0% | 11.6% | 13.3% | 14.1% | 19.0% | 21.9% | 21.3% | |
| 8.4% | 11.9% | 8.0% | 10.5% | 10.1% | 11.7% | 12.4% | 16.9% | 20.0% | 19.7% | |
| Balance and payout | ||||||||||
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 14.5% | 10.2% | 8.9% | 12.1% | 12.9% | 12.0% | 12.7% | 10.8% | 8.4% | 7.4% | |
| 15.7% | 11.1% | 15.4% | 126.9% | 12.8% | 9.8% | 10.0% | 6.1% | 5.3% | 5.1% | |
| 28.3% | 25.7% | n/a | 168.3% | 10.0% | 16.9% | 14.1% | 10.0% | 9.4% | 9.3% | |