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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 24.4 | 40.8 | 34.9 | 37.0 | 13.1 | 8.4 | 4.4 | −1.8 | 5.4 | 11.2 | |
| Growth | +66.9% | −14.4% | +6.0% | −64.7% | −35.7% | −47.5% | −140.6% | +107.1% | ||
| Investment | ||||||||||
| −14.0 | −9.0 | −4.7 | −2.8 | −1.6 | −5.1 | −7.5 | −5.4 | −7.7 | −6.8 | |
| calc | 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% | ||||
| calc | 0.69 | 2.11 | 2.06 | 2.38 | 0.80 | 0.22 | −0.21 | −0.49 | −0.16 | 0.30 |
| −6.8 | −12.5 | −50.3 | 39.7 | −71.3 | −3.1 | −7.5 | −5.4 | −8.3 | −0.4 | |
| Financing | ||||||||||
| −24.0 | 0.3 | −28.9 | −8.1 | −3.8 | −6.8 | −4.9 | −6.3 | −12.7 | −10.6 | |
| −25.0 | n/a | −30.0 | −30.0 | 0.0 | 0.0 | 0.0 | −5.0 | −10.9 | −9.5 | |
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.