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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 29.0% | 21.5% | 22.4% | n/a | n/a | 29.3% | 19.9% | 25.1% | 32.1% | 35.3% | |
| 25.4% | 25.5% | 18.6% | n/a | n/a | 18.6% | 13.3% | 34.1% | 22.3% | 28.8% | |
| 11.9% | 11.9% | 13.4% | n/a | n/a | 16.4% | 16.8% | 29.4% | 15.6% | 22.1% | |
| 24.6% | 21.1% | 13.6% | n/a | n/a | 24.7% | 18.2% | 24.5% | 26.5% | 29.9% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 21.5% | 20.4% | 19.6% | 18.1% | |
| 0.5% | 0.1% | 0.0% | n/a | n/a | 0.1% | 0.1% | 0.0% | 0.0% | 0.0% | |
| 52.9% | 53.3% | 28.2% | 8,715.7% | n/a | 12.1% | −26.9% | 13.8% | 30.1% | 23.3% | |
| Returns | ||||||||||
| 13.0% | 14.1% | 10.2% | −3.1% | −13.4% | 18.5% | 16.6% | 25.1% | 16.7% | 26.4% | |
| 10.5% | 10.7% | 3.9% | −1.1% | −4.0% | 4.8% | 4.9% | 10.9% | 6.5% | 7.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.54 | 0.52 | 0.63 | 1.18 | 1.05 | n/a | n/a | n/a | |
| 19.4% | 24.3% | 47.6% | 49.7% | 55.5% | 61.3% | 57.6% | 42.6% | 61.3% | 72.7% | |
| 166.9% | 161.0% | 52.5% | n/a | n/a | 39.1% | 38.2% | 19.6% | 28.5% | 15.9% | |
| 154.2% | 107.2% | 59.2% | 39.6% | 110.0% | 71.9% | 41.5% | 27.7% | 72.2% | 81.3% | |