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 | 103.3 | 133.3 | 153.2 | 199.7 | 248.8 | 282.5 | 357.5 | 460.1 | 625.8 | 696.9 |
| Growth | +29.0% | +14.9% | +30.4% | +24.6% | +13.5% | +26.6% | +28.7% | +36.0% | +11.4% | |
| Operating income | 26.6 | 33.9 | 38.5 | 42.9 | 57.4 | 73.8 | 91.9 | 112.6 | 165.6 | 179.3 |
| Net income | 13.8 | 23.9 | 21.7 | 20.5 | 23.3 | 42.7 | 52.9 | 70.2 | 108.7 | 174.3 |
| Growth | +73.9% | −9.3% | −5.7% | +13.8% | +83.0% | +24.1% | +32.5% | +54.9% | +60.3% | |
| EPS, diluted | 0.47 | 0.82 | 0.73 | 0.69 | 0.78 | 1.42 | 1.77 | 2.35 | 3.70 | 6.21 |
| Growth | +74.5% | −11.0% | −5.5% | +13.0% | +82.1% | +24.6% | +32.8% | +57.4% | +67.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 25.8% | 25.4% | 25.2% | 21.5% | 23.1% | 26.1% | 25.7% | 24.5% | 26.5% | 25.7% |
| Net margin | 13.3% | 18.0% | 14.2% | 10.3% | 9.4% | 15.1% | 14.8% | 15.3% | 17.4% | 25.0% |
| Free cash flow margin | 19.2% | 18.7% | 22.7% | 8.1% | 23.9% | 7.4% | 14.6% | 17.6% | 16.9% | 15.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 21.9 | 27.4 | 38.8 | 38.6 | 65.5 | 48.9 | 76.2 | 121.6 | 157.6 | 153.1 |
| Capital expenditure | −2.1 | −2.5 | −4.0 | −22.5 | −6.1 | −28.0 | −23.9 | −40.8 | −51.9 | −47.4 |
| Free cash flow | 19.8 | 24.9 | 34.8 | 16.1 | 59.5 | 20.9 | 52.3 | 80.8 | 105.7 | 105.6 |
| Growth | +25.6% | +39.7% | −53.7% | +269.5% | −64.9% | +150.7% | +54.4% | +30.8% | −0.1% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −125.4 | −314.7 | −221.9 |
| Dividends paid | −83.3 | −4.1 | −190.7 | −11.7 | −163.8 | −19.8 | −141.3 | −24.9 | −28.9 | −32.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.8 | 4.1 | 12.5 | 12.8 | 40.9 | 48.6 | 184.5 | 90.2 | 315.9 | 196.6 |
| Total debt | 150.7 | 133.3 | 311.8 | 310.9 | 470.5 | 469.4 | 714.1 | 712.3 | 1,206.2 | 1,209.1 |
| Net cash (debt) | −147.0 | −129.3 | −299.3 | −298.0 | −429.7 | −420.8 | −529.7 | −622.1 | −890.3 | −1,012.5 |
| Shareholders’ equity | −81.4 | −58.4 | −224.8 | −209.4 | −341.3 | −309.5 | −390.9 | −457.4 | −675.6 | −736.8 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2020 26 Dec 2020 | FY2021 25 Dec 2021 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.8 | 4.1 | 12.5 | 12.8 | 40.9 | 48.6 | 184.5 | 90.2 | 315.9 | 196.6 | |
| 3.2 | 4.6 | 5.8 | 5.2 | 4.9 | 7.0 | 9.5 | 12.4 | 19.7 | 20.8 | |
| 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | n/a | n/a | |
| 5.0 | 5.8 | 8.3 | 27.8 | 27.9 | 54.5 | 66.9 | 91.3 | 126.0 | 130.6 | |
| 45.1 | 46.6 | 49.7 | 50.2 | 53.7 | 56.9 | 62.5 | 67.7 | 74.7 | 83.9 | |
| 111.8 | 119.8 | 139.7 | 166.1 | 211.6 | 249.2 | 424.2 | 377.8 | 716.2 | 693.4 | |
| Growth | +7.2% | +16.6% | +18.9% | +27.4% | +17.8% | +70.2% | −10.9% | +89.6% | −3.2% | |
| Liabilities | ||||||||||
| 3.5 | 3.5 | 2.4 | 3.2 | 3.6 | 0.0 | 7.3 | 0.0 | 0.0 | 0.0 | |
| 147.2 | 129.8 | 309.4 | 307.7 | 466.9 | 469.4 | 706.8 | 712.3 | 1,206.2 | 1,209.1 | |
| calc | 150.7 | 133.3 | 311.8 | 310.9 | 470.5 | 469.4 | 714.1 | 712.3 | 1,206.2 | 1,209.1 |
| 186.4 | 178.3 | 364.6 | 375.5 | 552.9 | 558.7 | 815.1 | 835.2 | 1,391.8 | 1,430.2 | |
| Equity | ||||||||||
| −76.1 | −59.0 | −226.2 | −210.3 | −342.0 | −310.0 | −393.3 | −460.0 | −676.9 | −744.9 | |
| −81.4 | −58.4 | −224.8 | −209.4 | −341.3 | −309.5 | −390.9 | −457.4 | −675.6 | −736.8 | |
| Growth | ||||||||||
| Per share and net cash | ||||||||||
| calc | −147.0 | −129.3 | −299.3 | −298.0 | −429.7 | −420.8 | −529.7 | −622.1 | −890.3 | −1,012.5 |
| 28.7 | 29.1 | 29.3 | 29.5 | 29.7 | 29.8 | 29.9 | 29.3 | 28.7 | 27.5 | |
| calc | −2.83 | −2.01 | −7.67 | −7.11 | −11.50 | −10.37 | −13.06 | −15.59 | −23.57 | −26.75 |
Lines marked calc are worked out here from filed figures; point at one for how.