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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 5.9 | 9.3 | 4.4 | 6.8 | 4.2 | 4.8 | 6.1 | 4.8 | 6.4 | 3.6 | |
| 20.0 | 26.0 | 25.1 | 25.5 | 27.2 | 34.2 | 32.6 | 26.2 | 28.2 | 29.1 | |
| 37.2 | 40.1 | 41.3 | 39.3 | 50.7 | 53.6 | 63.3 | 55.5 | 56.3 | 59.9 | |
| 8.0 | 13.7 | 14.5 | 14.0 | 20.2 | 24.0 | 26.4 | 28.0 | 31.7 | 38.5 | |
| 3.9 | 4.7 | 4.7 | 4.7 | 4.8 | 4.8 | 8.2 | 8.2 | 9.9 | 9.9 | |
| 92.1 | 114.7 | 109.5 | 110.7 | 129.9 | 144.4 | 164.4 | 149.2 | 162.2 | 171.0 | |
| Growth | +24.6% | −4.6% | +1.2% | +17.3% | +11.2% | +13.8% | −9.2% | +8.7% | +5.4% | |
| Liabilities | ||||||||||
| 32.9 | 43.5 | 40.3 | 33.2 | 38.8 | 33.0 | 49.9 | 13.1 | 17.6 | 11.9 | |
| calc | 32.9 | 43.5 | 40.3 | 33.2 | 38.8 | 33.0 | 49.9 | 13.1 | 17.6 | 11.9 |
| 45.9 | 64.8 | 57.1 | 55.0 | 67.2 | 67.4 | 85.3 | 51.3 | 55.2 | 53.4 | |
| Equity | ||||||||||
| 41.9 | 44.5 | 47.5 | 51.6 | 58.0 | 69.9 | 71.0 | 86.7 | 94.5 | 102.3 | |
| 46.1 | 49.9 | 52.3 | 55.7 | 62.7 | 77.1 | 79.0 | 97.9 | 107.0 | 117.6 | |
| Growth | +8.3% | +4.8% | +6.4% | +12.6% | +22.9% | +2.5% | +23.9% | +9.3% | +9.9% | |
| Per share and net cash | ||||||||||
| calc | −27.0 | −34.1 | −35.9 | −26.4 | −34.6 | −28.2 | −43.8 | −8.3 | −11.2 | −8.3 |
| 3.3 | 4.8 | 4.8 | 3.4 | 3.3 | 3.5 | 3.5 | 3.6 | 3.8 | 3.8 | |
| calc | 13.86 | 10.32 | 10.82 | 16.62 | 18.78 | 21.89 | 22.34 | 26.86 | 28.49 | 30.90 |
Lines marked calc are worked out here from filed figures; point at one for how.