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 | 180.4 | 189.7 | 262.8 | 276.2 | 253.2 | 298.8 | 313.8 | 354.0 | 388.5 | 441.3 |
| Growth | +5.2% | +38.6% | +5.1% | −8.3% | +18.0% | +5.0% | +12.8% | +9.8% | +13.6% | |
| Operating income | 21.8 | 8.0 | 9.3 | 17.0 | 2.4 | 8.1 | 6.2 | 5.7 | 38.9 | 33.7 |
| Net income | 10.8 | 3.7 | −2.8 | 1.7 | −16.7 | −14.8 | −19.2 | −30.7 | −13.4 | 9.8 |
| Growth | −65.6% | −176.7% | −1,069.9% | |||||||
| EPS, diluted | 0.32 | 0.11 | −0.08 | 0.05 | −0.44 | −0.38 | −0.48 | −0.75 | −0.32 | 0.21 |
| Growth | −65.6% | −172.7% | −980.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 65.9% | 67.8% | 65.8% | 66.3% | 66.3% | 66.1% | 64.5% | 64.7% | 64.0% | 64.4% |
| Operating margin | 12.1% | 4.2% | 3.5% | 6.2% | 1.0% | 2.7% | 2.0% | 1.6% | 10.0% | 7.6% |
| Net margin | 6.0% | 2.0% | −1.1% | 0.6% | −6.6% | −5.0% | −6.1% | −8.7% | −3.4% | 2.2% |
| Free cash flow margin | 7.5% | 2.2% | 1.6% | 2.8% | 2.0% | −5.2% | −5.1% | 2.6% | 2.8% | 0.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 19.7 | 10.8 | 9.9 | 15.8 | 12.4 | −2.6 | −5.2 | 18.8 | 22.2 | 39.9 |
| Capital expenditure | −6.2 | −6.6 | −5.8 | −8.1 | −7.3 | −13.1 | −10.7 | −9.8 | −11.2 | −39.0 |
| Free cash flow | 13.5 | 4.2 | 4.1 | 7.8 | 5.0 | −15.7 | −15.9 | 9.1 | 11.0 | 0.8 |
| Growth | −69.2% | −1.8% | +89.4% | −35.0% | −411.0% | +21.8% | −92.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 56.6 | 40.0 | 41.5 | 33.8 | 61.4 | 55.0 | 39.4 | 58.9 | 53.5 | 64.9 |
| Total debt | 71.6 | 219.0 | 216.9 | 215.7 | 291.7 | 309.1 | 308.1 | 307.0 | 314.3 | 215.1 |
| Net cash (debt) | −14.9 | −179.0 | −175.4 | −182.0 | −230.3 | −254.1 | −268.8 | −248.0 | −260.9 | −150.2 |
| Shareholders’ equity | 209.0 | 277.1 | 275.1 | 285.7 | 328.7 | 300.7 | 284.3 | 281.8 | 276.2 | 448.2 |
| Debt to equity | 0.34 | 0.79 | 0.79 | 0.76 | 0.89 | 1.03 | 1.08 | 1.09 | 1.14 | 0.48 |
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 | ||||||||||
| 65.9% | 67.8% | 65.8% | 66.3% | 66.3% | 66.1% | 64.5% | 64.7% | 64.0% | 64.4% | |
| 12.1% | 4.2% | 3.5% | 6.2% | 1.0% | 2.7% | 2.0% | 1.6% | 10.0% | 7.6% | |
| 10.2% | 1.9% | −2.4% | 0.6% | −6.8% | −5.0% | −4.8% | −6.1% | −1.9% | 3.3% | |
| 6.0% | 2.0% | −1.1% | 0.6% | −6.6% | −5.0% | −6.1% | −8.7% | −3.4% | 2.2% | |
| 7.5% | 2.2% | 1.6% | 2.8% | 2.0% | −5.2% | −5.1% | 2.6% | 2.8% | 0.2% | |
| Spending | ||||||||||
| 7.5% | 10.3% | 8.8% | 8.3% | 9.6% | 11.9% | 12.4% | 8.1% | 7.3% | 7.0% | |
| 50.8% | 53.4% | 53.5% | 51.8% | 55.7% | 56.8% | 50.2% | 59.0% | 46.7% | 51.3% | |
| 3.4% | 3.5% | 2.2% | 2.9% | 2.9% | 4.4% | 3.4% | 2.8% | 2.9% | 8.8% | |
| 41.5% | −4.0% | n/a | −4.6% | n/a | n/a | n/a | n/a | n/a | 33.9% | |
| Returns | ||||||||||
| 5.2% | 1.3% | −1.0% | 0.6% | −5.1% | −4.9% | −6.7% | −10.9% | −4.8% | 2.2% | |
| 3.4% | 0.6% | −0.5% | 0.3% | −2.1% | −1.9% | −2.5% | −3.9% | −1.7% | 1.1% | |
| Balance and payout | ||||||||||
| 0.34 | 0.79 | 0.79 | 0.76 | 0.89 | 1.03 | 1.08 | 1.09 | 1.14 | 0.48 | |
| 33.9% | 53.0% | 51.8% | 52.8% | 58.4% | 62.1% | 62.7% | 64.4% | 65.0% | 49.3% | |