Closing prices at the end of each trading day, from 13 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 | 175.6 | 48.0 | 47.1 | 45.9 | 45.2 | 51.1 | 48.2 | 44.5 | 48.2 | 57.7 |
| Growth | −72.7% | −1.9% | −2.4% | −1.7% | +13.2% | −5.8% | −7.6% | +8.4% | +19.7% | |
| Net income | 46.5 | 45.9 | 68.4 | 69.1 | 69.8 | 76.9 | 71.7 | 48.2 | −28.1 | 52.2 |
| Growth | −1.2% | +49.0% | +1.0% | +1.0% | +10.1% | −6.8% | −32.8% | −158.2% | ||
| EPS, diluted | 2.70 | 2.64 | 3.93 | 3.96 | 4.00 | 4.39 | 4.11 | 2.82 | −1.63 | 2.71 |
| Growth | −2.2% | +48.9% | +0.8% | +1.0% | +9.7% | −6.4% | −31.4% | −157.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 26.5% | 95.7% | 145.4% | 150.5% | 154.7% | 150.4% | 148.9% | 108.3% | −58.2% | 90.5% |
| Free cash flow margin | 32.3% | 118.0% | 167.6% | 153.1% | 73.2% | 190.4% | 221.9% | 59.7% | 111.3% | 135.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 59.7 | 59.4 | 82.9 | 73.4 | 36.5 | 100.8 | 113.0 | 31.6 | 57.7 | 80.3 |
| Capital expenditure | −3.1 | −2.8 | −4.0 | −3.1 | −3.4 | −3.5 | −6.1 | −5.0 | −4.0 | −2.0 |
| Free cash flow | 56.6 | 56.6 | 78.9 | 70.3 | 33.1 | 97.3 | 106.9 | 26.6 | 53.7 | 78.3 |
| Growth | −0.1% | +39.4% | −10.9% | −53.0% | +194.3% | +9.8% | −75.2% | +102.1% | +45.9% | |
| Buybacks | n/a | n/a | 0.0 | 0.0 | −4.3 | 0.0 | −9.5 | −8.8 | 0.0 | −7.4 |
| Dividends paid | −24.6 | −26.3 | −29.3 | −34.2 | −35.5 | −36.3 | −37.6 | −38.6 | −38.4 | −43.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 107.8 | 82.9 | 93.5 | 138.5 | 202.3 | 178.5 | 118.4 | 90.2 | 113.9 | 103.7 |
| Shareholders’ equity | 390.8 | 413.3 | 448.2 | 503.5 | 534.2 | 564.8 | 453.7 | 472.7 | 499.7 | 543.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 59.7 | 59.4 | 82.9 | 73.4 | 36.5 | 100.8 | 113.0 | 31.6 | 57.7 | 80.3 | |
| Growth | −0.6% | +39.6% | −11.4% | −50.3% | +176.4% | +12.1% | −72.0% | +82.5% | +39.3% | |
| 4.9 | 4.5 | 4.3 | 4.2 | 4.1 | 4.3 | 3.5 | 4.0 | 3.9 | 3.5 | |
| Investment | ||||||||||
| −3.1 | −2.8 | −4.0 | −3.1 | −3.4 | −3.5 | −6.1 | −5.0 | −4.0 | −2.0 | |
| calc | 56.6 | 56.6 | 78.9 | 70.3 | 33.1 | 97.3 | 106.9 | 26.6 | 53.7 | 78.3 |
| Growth | −0.1% | +39.4% | −10.9% | −53.0% | +194.3% | +9.8% | −75.2% | +102.1% | +45.9% | |
| calc | 3.29 | 3.26 | 4.54 | 4.04 | 1.90 | 5.58 | 6.15 | 1.56 | 3.13 | 4.06 |
| −625.4 | −179.7 | −481.8 | −160.1 | −264.2 | −240.9 | −999.0 | −550.8 | 231.3 | 305.4 | |
| Financing | ||||||||||
| 575.8 | 95.4 | 409.5 | 131.7 | 291.6 | 116.3 | 826.0 | 491.0 | −265.3 | −395.9 | |
| −24.6 | −26.3 | −29.3 | −34.2 | −35.5 | −36.3 | −37.6 | −38.6 | −38.4 | −43.3 | |
| n/a | n/a | 0.0 | 0.0 | −4.3 | 0.0 | −9.5 | −8.8 | 0.0 | −7.4 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.