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 | 103.4 | 113.4 | 105.6 | 114.6 | 130.5 | 147.8 | 113.8 | 120.8 | 119.9 | 112.8 |
| Growth | +9.7% | −6.9% | +8.6% | +13.8% | +13.3% | −23.0% | +6.1% | −0.7% | −5.9% | |
| Operating income | 50.6 | 45.7 | 21.7 | 34.2 | −28.3 | 2.6 | 3.7 | 0.8 | −5.1 | −11.1 |
| Net income | 32.5 | 31.8 | 18.7 | 27.2 | −24.0 | 4.1 | −14.9 | −82.7 | −56.4 | −10.9 |
| Growth | −2.2% | −41.2% | +45.2% | −188.2% | −459.4% | |||||
| EPS, diluted | 2.15 | 2.11 | 1.27 | 1.89 | −1.69 | 0.28 | −1.02 | −5.64 | −3.83 | −0.76 |
| Growth | −1.9% | −39.8% | +48.8% | −189.4% | −464.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 70.4% | 74.9% | 52.9% | 56.1% | 64.3% | 68.3% | 63.4% | 56.6% |
| Operating margin | 49.0% | 40.3% | 20.6% | 29.9% | −21.7% | 1.8% | 3.2% | 0.7% | −4.3% | −9.8% |
| Net margin | 31.5% | 28.1% | 17.7% | 23.7% | −18.4% | 2.8% | −13.1% | −68.4% | −47.0% | −9.6% |
| Free cash flow margin | 10.1% | 28.1% | 28.7% | 29.8% | 8.8% | 2.2% | −2.7% | −6.0% | −1.9% | 3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.4 | 40.8 | 34.9 | 37.0 | 13.1 | 8.4 | 4.4 | −1.8 | 5.4 | 11.2 |
| Capital expenditure | −14.0 | −9.0 | −4.7 | −2.8 | −1.6 | −5.1 | −7.5 | −5.4 | −7.7 | −6.8 |
| Free cash flow | 10.4 | 31.8 | 30.3 | 34.2 | 11.4 | 3.3 | −3.1 | −7.2 | −2.3 | 4.4 |
| Growth | +205.1% | −4.9% | +12.9% | −66.5% | −71.5% | −194.6% | ||||
| Buybacks | −25.0 | n/a | −30.0 | −30.0 | 0.0 | 0.0 | 0.0 | −5.0 | −10.9 | −9.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 104.3 | 133.3 | 89.0 | 157.5 | 95.8 | 94.4 | 86.3 | 68.7 | 55.6 | 57.5 |
| Total debt | n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 157.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 222.8 | 263.5 | 263.6 | 288.4 | 272.4 | 287.1 | 285.6 | 212.3 | 154.0 | 143.5 |
| Debt to equity | n/a | n/a | n/a | 0.00 | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 104.3 | 133.3 | 89.0 | 157.5 | 95.8 | 94.4 | 86.3 | 68.7 | 55.6 | 57.5 | |
| 27.6 | 23.8 | 20.8 | 23.1 | 24.1 | 29.8 | 34.6 | 26.4 | 23.6 | 23.7 | |
| 16.0 | 22.0 | 21.3 | 22.0 | 46.2 | 36.0 | 39.8 | 24.4 | 23.8 | 18.8 | |
| 52.3 | 56.2 | 54.1 | 50.8 | 50.6 | 47.6 | 48.3 | 37.4 | 39.0 | 40.3 | |
| 7.2 | 8.2 | 7.9 | 7.7 | 8.4 | 7.8 | 7.3 | 7.6 | 7.1 | 8.1 | |
| 240.2 | 282.6 | 279.0 | 330.7 | 365.6 | 347.5 | 349.1 | 270.6 | 202.7 | 190.3 | |
| Growth | +17.6% | −1.3% | +18.5% | +10.6% | −4.9% | +0.5% | −22.5% | −25.1% | −6.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| 168.2 | 199.5 | 218.2 | 245.4 | 221.4 | 225.6 | 210.7 | 128.1 | 71.7 | 60.8 | |
| 222.8 | 263.5 | 263.6 | 288.4 | 272.4 | 287.1 | 285.6 | 212.3 | 154.0 | 143.5 | |
| Growth | +18.3% | +0.0% | +9.4% | −5.5% | +5.4% | −0.5% | −25.7% | −27.5% | −6.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | 157.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| 14.6 | 14.7 | 14.2 | 14.3 | 14.3 | 14.4 | 14.6 | 14.7 | 14.4 | 13.9 | |
| calc | 15.23 | 17.94 | 18.55 | 20.16 | 19.01 | 19.88 | 19.53 | 14.48 | 10.68 | 10.33 |
Lines marked calc are worked out here from filed figures; point at one for how.