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 | 218.9 | 228.3 | 274.1 | n/a | n/a | 304.3 | 301.3 | 349.0 | 427.7 | 493.8 |
| Growth | +4.3% | +20.1% | −1.0% | +15.8% | +22.5% | +15.4% | ||||
| Operating income | 63.5 | 49.1 | 61.3 | 53.5 | 55.1 | 89.1 | 60.1 | 87.5 | 137.3 | 174.2 |
| Net income | 26.2 | 27.2 | 36.6 | −10.4 | −35.7 | 49.8 | 50.7 | 102.5 | 66.7 | 109.1 |
| Growth | +4.0% | +34.7% | −128.5% | +1.8% | +102.3% | −35.0% | +63.6% | |||
| EPS, diluted | 0.19 | 0.20 | 0.23 | −0.08 | −0.25 | 0.31 | 0.31 | 0.64 | 0.33 | 0.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 29.0% | 21.5% | 22.4% | n/a | n/a | 29.3% | 19.9% | 25.1% | 32.1% | 35.3% |
| Net margin | 11.9% | 11.9% | 13.4% | n/a | n/a | 16.4% | 16.8% | 29.4% | 15.6% | 22.1% |
| Free cash flow margin | 24.6% | 21.1% | 13.6% | n/a | n/a | 24.7% | 18.2% | 24.5% | 26.5% | 29.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 54.9 | 48.5 | 37.5 | 57.5 | 47.1 | 75.3 | 55.1 | 85.6 | 113.5 | 147.9 |
| Capital expenditure | −1.1 | −0.3 | −0.1 | −0.0 | −0.5 | −0.3 | −0.2 | −0.1 | −0.1 | −0.2 |
| Free cash flow | 53.8 | 48.2 | 37.4 | 57.4 | 46.7 | 75.0 | 54.9 | 85.5 | 113.3 | 147.7 |
| Growth | −10.5% | −22.4% | +53.6% | −18.8% | +60.8% | −26.9% | +55.8% | +32.6% | +30.4% | |
| Buybacks | −39.4 | −7.9 | −2.9 | −2.3 | −31.2 | −34.5 | −3.4 | −3.6 | −62.9 | −102.7 |
| Dividends paid | −43.7 | −43.8 | −19.2 | −20.4 | −20.1 | −19.5 | −19.4 | −20.1 | −19.0 | −17.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 92.7 | 54.2 | 77.8 | 75.0 | 73.4 | 140.7 | 132.1 | 129.3 | 181.2 | 311.7 |
| Total debt | n/a | n/a | 194.6 | 176.0 | 166.6 | 318.6 | 321.2 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | −116.8 | −101.0 | −93.2 | −177.9 | −189.1 | n/a | n/a | n/a |
| Shareholders’ equity | 201.3 | 193.0 | 358.3 | 337.4 | 266.3 | 269.4 | 305.6 | 409.1 | 400.0 | 413.7 |
| Debt to equity | n/a | n/a | 0.54 | 0.52 | 0.63 | 1.18 | 1.05 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 218.9 | 228.3 | 274.1 | n/a | n/a | 304.3 | 301.3 | 349.0 | 427.7 | 493.8 | |
| Growth | +4.3% | +20.1% | −1.0% | +15.8% | +22.5% | +15.4% | ||||
| 41.1 | 42.1 | 56.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | 64.8 | 71.3 | 84.0 | 89.1 | |
| 63.5 | 49.1 | 61.3 | 53.5 | 55.1 | 89.1 | 60.1 | 87.5 | 137.3 | 174.2 | |
| Growth | −22.6% | +24.8% | −12.6% | +2.9% | +61.7% | −32.5% | +45.6% | +56.9% | +26.9% | |
| 55.6 | 58.2 | 51.0 | 0.1 | −35.2 | 56.7 | 40.0 | 119.0 | 95.4 | 142.2 | |
| 29.4 | 31.0 | 14.4 | 10.5 | 0.4 | 6.9 | −10.7 | 16.5 | 28.7 | 33.1 | |
| 26.2 | 27.2 | 36.6 | −10.4 | −35.7 | 49.8 | 50.7 | 102.5 | 66.7 | 109.1 | |
| Growth | +4.0% | +34.7% | −128.5% | +1.8% | +102.3% | −35.0% | +63.6% | |||
| Per share | ||||||||||
| 0.19 | 0.20 | 0.23 | −0.08 | −0.25 | 0.31 | 0.31 | 0.66 | 0.34 | 0.77 | |
| 0.19 | 0.20 | 0.23 | −0.08 | −0.25 | 0.31 | 0.31 | 0.64 | 0.33 | 0.75 | |
| Growth | +5.3% | +15.0% | −134.8% | +0.0% | +106.5% | −48.4% | +127.3% | |||
| 134.4 | 134.6 | 146.6 | 151.8 | 148.7 | 0.1 | 0.1 | 144.7 | 144.6 | 140.4 | |
| 135.5 | 136.0 | 158.4 | 151.8 | 148.7 | 0.2 | 0.2 | 170.4 | 158.8 | 144.9 | |
| Growth | +0.3% | +16.5% | −4.2% | −2.1% | −99.9% | −1.5% | +107,136.0% | −6.8% | −8.8% | |
† The diluted share count jumps at 2021 and 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.