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 | 124.6 | 130.6 | 137.3 | 142.5 | 164.0 | 182.1 | 194.0 | 191.5 | 194.5 | 196.5 |
| Growth | +4.8% | +5.2% | +3.7% | +15.1% | +11.0% | +6.5% | −1.3% | +1.6% | +1.1% | |
| Operating income | 8.4 | 7.9 | 7.5 | 8.4 | 11.4 | 12.8 | 6.3 | 13.2 | 14.1 | 14.7 |
| Net income | 5.9 | 4.1 | 4.6 | 5.5 | 8.1 | 13.7 | 3.0 | 17.8 | 10.0 | 10.2 |
| Growth | −30.7% | +13.5% | +19.9% | +46.9% | +68.6% | −77.8% | +486.3% | −43.7% | +1.6% | |
| EPS, diluted | 1.64 | 1.09 | 1.30 | 1.60 | 2.31 | 3.45 | 0.82 | 4.86 | 2.45 | 2.49 |
| Growth | −33.5% | +19.3% | +23.1% | +44.4% | +49.4% | −76.2% | +492.7% | −49.6% | +1.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.6% | 36.7% | 36.9% | 36.5% | 36.3% | 35.6% | 32.8% | 37.7% | 39.3% | 39.4% |
| Operating margin | 6.8% | 6.0% | 5.4% | 5.9% | 7.0% | 7.0% | 3.2% | 6.9% | 7.3% | 7.5% |
| Net margin | 4.7% | 3.1% | 3.3% | 3.9% | 4.9% | 7.5% | 1.6% | 9.3% | 5.2% | 5.2% |
| Free cash flow margin | 5.7% | 1.3% | 1.2% | 9.1% | 1.9% | −0.7% | −0.7% | 12.7% | 2.5% | 3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.9 | 4.8 | 4.5 | 14.7 | 5.7 | 5.1 | 2.9 | 28.9 | 12.0 | 18.2 |
| Capital expenditure | −1.8 | −3.1 | −2.9 | −1.7 | −2.6 | −6.4 | −4.3 | −4.7 | −7.1 | −10.7 |
| Free cash flow | 7.0 | 1.7 | 1.6 | 13.0 | 3.2 | −1.2 | −1.4 | 24.2 | 4.8 | 7.6 |
| Growth | −76.4% | −2.4% | +701.7% | −75.8% | −139.1% | −80.1% | +57.0% | |||
| Dividends paid | −1.3 | −1.4 | −1.5 | −1.6 | −1.6 | −1.8 | −1.9 | −2.0 | −2.2 | −2.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.9 | 9.3 | 4.4 | 6.8 | 4.2 | 4.8 | 6.1 | 4.8 | 6.4 | 3.6 |
| Total debt | 32.9 | 43.5 | 40.3 | 33.2 | 38.8 | 33.0 | 49.9 | 13.1 | 17.6 | 11.9 |
| Net cash (debt) | −27.0 | −34.1 | −35.9 | −26.4 | −34.6 | −28.2 | −43.8 | −8.3 | −11.2 | −8.3 |
| Shareholders’ equity | 46.1 | 49.9 | 52.3 | 55.7 | 62.7 | 77.1 | 79.0 | 97.9 | 107.0 | 117.6 |
| Debt to equity | 0.71 | 0.87 | 0.77 | 0.60 | 0.62 | 0.43 | 0.63 | 0.13 | 0.16 | 0.10 |
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 | ||||||||||
| 124.6 | 130.6 | 137.3 | 142.5 | 164.0 | 182.1 | 194.0 | 191.5 | 194.5 | 196.5 | |
| Growth | +4.8% | +5.2% | +3.7% | +15.1% | +11.0% | +6.5% | −1.3% | +1.6% | +1.1% | |
| n/a | 82.7 | 86.7 | 90.5 | 104.4 | 117.3 | 130.4 | 119.3 | 118.1 | 119.1 | |
| 45.6 | 47.9 | 50.6 | 52.0 | 59.6 | 64.8 | 63.6 | 72.2 | 76.4 | 77.4 | |
| Growth | +5.1% | +5.7% | +2.7% | +14.6% | +8.7% | −1.9% | +13.6% | +5.7% | +1.4% | |
| 0.8 | 0.8 | 0.7 | 0.6 | 0.3 | n/a | n/a | n/a | n/a | n/a | |
| 37.1 | 40.0 | 43.2 | 43.6 | 48.2 | 52.0 | 57.3 | 59.0 | 62.2 | 62.7 | |
| 8.4 | 7.9 | 7.5 | 8.4 | 11.4 | 12.8 | 6.3 | 13.2 | 14.1 | 14.7 | |
| Growth | −6.6% | −5.4% | +13.0% | +35.4% | +11.9% | −50.9% | +110.2% | +7.2% | +4.1% | |
| 7.5 | 6.5 | 5.5 | 6.5 | 9.8 | 15.2 | 3.7 | 22.7 | 12.3 | 13.1 | |
| 1.6 | 2.4 | 0.9 | 1.0 | 1.7 | 1.5 | 0.6 | 4.9 | 2.3 | 2.9 | |
| 5.9 | 4.1 | 4.6 | 5.5 | 8.1 | 13.7 | 3.0 | 17.8 | 10.0 | 10.2 | |
| Growth | −30.7% | +13.5% | +19.9% | +46.9% | +68.6% | −77.8% | +486.3% | −43.7% | +1.6% | |
| Per share | ||||||||||
| 1.76 | 1.21 | 1.36 | 1.65 | 2.42 | 3.93 | 0.86 | 4.98 | 2.71 | 2.69 | |
| 1.64 | 1.09 | 1.30 | 1.60 | 2.31 | 3.45 | 0.82 | 4.86 | 2.45 | 2.49 | |
| Growth | −33.5% | +19.3% | +23.1% | +44.4% | +49.4% | −76.2% | +492.7% | −49.6% | +1.6% | |
| 3.3 | 3.4 | 3.4 | 3.4 | 3.3 | 3.5 | 3.5 | 3.6 | 3.7 | 3.8 | |
| 3.6 | 3.7 | 3.5 | 3.5 | 3.5 | 4.0 | 3.7 | 3.7 | 4.1 | 4.1 | |
| Growth | +4.1% | −4.9% | −2.5% | +1.6% | +12.7% | −6.0% | −1.7% | +12.1% | −0.3% | |