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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 8.9 | 4.8 | 4.5 | 14.7 | 5.7 | 5.1 | 2.9 | 28.9 | 12.0 | 18.2 | |
| Growth | −45.7% | −7.0% | +228.5% | −61.1% | −10.1% | −43.7% | +899.4% | −58.6% | +52.2% | |
| Investment | ||||||||||
| −1.8 | −3.1 | −2.9 | −1.7 | −2.6 | −6.4 | −4.3 | −4.7 | −7.1 | −10.7 | |
| calc | 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% | |||
| calc | 1.97 | 0.45 | 0.46 | 3.77 | 0.90 | −0.31 | −0.38 | 6.62 | 1.18 | 1.85 |
| −8.8 | −14.4 | −3.2 | −1.7 | −14.0 | −6.4 | −14.2 | 7.4 | −12.9 | −12.3 | |
| Financing | ||||||||||
| 3.5 | 12.9 | −6.1 | −10.6 | 5.3 | 2.0 | 14.3 | −38.4 | 2.0 | −8.9 | |
| −1.3 | −1.4 | −1.5 | −1.6 | −1.6 | −1.8 | −1.9 | −2.0 | −2.2 | −2.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.