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 | 245.9 | 252.0 | 310.6 | 371.1 | 366.7 | 403.5 | 503.0 | 578.6 | 530.0 | 554.5 |
| Growth | +2.5% | +23.3% | +19.5% | −1.2% | +10.0% | +24.7% | +15.0% | −8.4% | +4.6% | |
| Operating income | 18.9 | 18.8 | 23.2 | 29.4 | 23.0 | 26.0 | 31.7 | 42.3 | 30.0 | 44.0 |
| Net income | 9.1 | 8.0 | 15.9 | 17.0 | 13.6 | 24.1 | 17.4 | 24.1 | 13.2 | 22.0 |
| Growth | −11.5% | +98.2% | +6.9% | −19.9% | +76.6% | −27.8% | +38.6% | −45.4% | +67.4% | |
| EPS, diluted | 1.00 | 0.87 | 1.70 | 1.20 | 0.95 | 1.66 | 1.09 | 1.48 | 0.79 | 1.32 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.7% | 30.0% | 29.4% | 30.3% | 29.6% | 30.0% | 31.3% | 31.7% | 31.3% | 32.8% |
| Operating margin | 7.7% | 7.5% | 7.5% | 7.9% | 6.3% | 6.4% | 6.3% | 7.3% | 5.7% | 7.9% |
| Net margin | 3.7% | 3.2% | 5.1% | 4.6% | 3.7% | 6.0% | 3.5% | 4.2% | 2.5% | 4.0% |
| Free cash flow margin | 3.7% | 7.6% | 1.0% | 5.3% | 4.2% | 2.9% | −2.1% | 5.8% | 6.1% | 9.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.3 | 25.4 | 17.5 | 34.5 | 24.8 | 25.4 | 5.6 | 45.0 | 41.9 | 56.7 |
| Capital expenditure | −5.2 | −6.2 | −14.3 | −14.9 | −9.4 | −13.7 | −15.9 | −11.6 | −9.7 | −7.0 |
| Free cash flow | 9.1 | 19.2 | 3.1 | 19.6 | 15.5 | 11.7 | −10.3 | 33.4 | 32.2 | 49.7 |
| Growth | +110.7% | −83.8% | +529.9% | −21.3% | −24.4% | −188.3% | −3.8% | +54.5% | ||
| Dividends paid | −0.9 | −1.0 | −1.1 | −1.2 | −1.2 | −1.4 | −1.5 | −1.8 | −2.0 | −2.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 15.5 | 15.6 | 8.7 | 13.4 | 23.1 | 22.5 | 30.6 | 31.9 | 36.1 | 40.7 |
| Total debt | 70.5 | 52.7 | 122.5 | 109.8 | 120.1 | 159.0 | 235.5 | 218.4 | 224.2 | 180.4 |
| Net cash (debt) | −55.0 | −37.1 | −113.8 | −96.3 | −96.9 | −136.5 | −204.8 | −186.5 | −188.1 | −139.7 |
| Shareholders’ equity | 72.3 | 87.3 | 101.8 | 119.2 | 143.1 | 187.8 | 215.5 | 251.6 | 264.9 | 301.5 |
| Debt to equity | 0.98 | 0.60 | 1.20 | 0.92 | 0.84 | 0.85 | 1.09 | 0.87 | 0.85 | 0.60 |
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 | ||||||||||
| 29.7% | 30.0% | 29.4% | 30.3% | 29.6% | 30.0% | 31.3% | 31.7% | 31.3% | 32.8% | |
| 7.7% | 7.5% | 7.5% | 7.9% | 6.3% | 6.4% | 6.3% | 7.3% | 5.7% | 7.9% | |
| 5.2% | 6.4% | 6.7% | 6.4% | 5.1% | 5.7% | 4.7% | 5.1% | 3.2% | 5.2% | |
| 3.7% | 3.2% | 5.1% | 4.6% | 3.7% | 6.0% | 3.5% | 4.2% | 2.5% | 4.0% | |
| 3.7% | 7.6% | 1.0% | 5.3% | 4.2% | 2.9% | −2.1% | 5.8% | 6.1% | 9.0% | |
| Spending | ||||||||||
| 9.9% | 9.9% | 10.3% | 10.2% | 10.4% | 10.5% | 10.1% | 10.1% | 10.5% | 10.4% | |
| 2.1% | 2.5% | 4.6% | 4.0% | 2.6% | 3.4% | 3.2% | 2.0% | 1.8% | 1.3% | |
| 29.1% | 50.2% | 23.0% | 28.6% | 27.3% | −4.2% | 26.6% | 18.9% | 21.9% | 23.3% | |
| Returns | ||||||||||
| 12.6% | 9.2% | 15.6% | 14.3% | 9.5% | 12.8% | 8.1% | 9.6% | 5.0% | 7.3% | |
| 5.0% | 4.3% | 5.6% | 5.6% | 3.9% | 5.1% | 3.0% | 4.0% | 2.3% | 3.8% | |
| Balance and payout | ||||||||||
| 0.98 | 0.60 | 1.20 | 0.92 | 0.84 | 0.85 | 1.09 | 0.87 | 0.85 | 0.60 | |
| 59.8% | 53.5% | 64.3% | 61.0% | 59.0% | 60.1% | 63.4% | 57.9% | 54.0% | 47.8% | |
| 10.4% | 11.9% | 6.8% | 6.9% | 8.5% | 5.7% | 8.8% | 7.6% | 15.0% | 9.1% | |
| 10.3% | 5.0% | 34.6% | 6.0% | 7.5% | 11.7% | n/a | 5.5% | 6.2% | 4.0% | |