Closing prices at the end of each trading day, from 13 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 | 227.3 | 235.4 | 232.2 | 212.6 | 225.5 | 250.0 | 280.3 | 251.7 | 261.7 | 290.6 |
| Growth | +3.6% | −1.4% | −8.4% | +6.1% | +10.9% | +12.1% | −10.2% | +4.0% | +11.0% | |
| Operating income | −20.6 | −10.4 | −27.7 | −17.1 | 17.7 | 33.4 | 53.1 | 38.6 | 44.0 | 47.1 |
| Net income | −22.4 | −10.8 | −27.6 | −17.8 | 17.8 | 94.9 | 46.9 | 40.0 | 50.1 | 42.1 |
| Growth | +432.6% | −50.6% | −14.8% | +25.4% | −16.0% | |||||
| EPS, diluted | n/a | n/a | −0.38 | −0.23 | 0.22 | 1.19 | 0.60 | 0.53 | 0.67 | 0.57 |
| Growth | +440.9% | −49.6% | −11.7% | +26.4% | −14.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 76.1% | 77.4% | 77.7% | 77.0% | 77.8% | 78.6% | 79.7% | 80.9% | 80.4% | 79.3% |
| Operating margin | −9.0% | −4.4% | −11.9% | −8.0% | 7.9% | 13.4% | 18.9% | 15.4% | 16.8% | 16.2% |
| Net margin | −9.9% | −4.6% | −11.9% | −8.4% | 7.9% | 37.9% | 16.7% | 15.9% | 19.2% | 14.5% |
| Free cash flow margin | 6.1% | 3.6% | −2.4% | −2.2% | 22.9% | 18.0% | 19.7% | 13.4% | 29.9% | 22.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 18.8 | 14.3 | −2.7 | −0.4 | 55.3 | 50.1 | 66.1 | 44.5 | 90.5 | 84.9 |
| Capital expenditure | −4.9 | −5.7 | −2.8 | −4.3 | −3.6 | −5.2 | −10.8 | −10.9 | −12.3 | −20.1 |
| Free cash flow | 13.9 | 8.6 | −5.5 | −4.8 | 51.7 | 44.9 | 55.3 | 33.6 | 78.2 | 64.8 |
| Growth | −38.3% | −164.0% | −13.1% | +23.1% | −39.2% | +132.7% | −17.2% | |||
| Buybacks | −1.8 | −3.1 | 0.0 | 0.0 | −32.5 | −18.3 | −79.3 | −16.0 | −30.1 | −68.9 |
| Dividends paid | n/a | n/a | n/a | 0.0 | 0.0 | −3.9 | −15.9 | −17.8 | −17.8 | −17.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.0 | 46.6 | 40.6 | 45.7 | 83.3 | 78.9 | 68.0 | 97.2 | 95.1 | 71.1 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 218.8 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 95.1 | −147.6 |
| Shareholders’ equity | 82.8 | 98.4 | 103.9 | 108.8 | 116.0 | 208.9 | 181.0 | 207.9 | 231.8 | 211.5 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 1.03 |
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 | ||||||||||
| 29.0 | 46.6 | 40.6 | 45.7 | 83.3 | 78.9 | 68.0 | 97.2 | 95.1 | 71.1 | |
| 61.3 | 48.3 | 54.0 | 53.6 | 51.1 | 61.8 | 72.9 | 74.3 | 76.7 | 62.1 | |
| 15.8 | 17.6 | 17.9 | 22.4 | 20.7 | 22.5 | 19.7 | 23.5 | 22.0 | 18.0 | |
| 8.2 | 9.9 | 7.3 | 7.7 | 7.9 | 10.7 | 19.7 | 29.9 | 39.1 | 50.2 | |
| 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 15.1 | |
| 216.7 | 224.9 | 235.9 | 274.1 | 290.8 | 393.1 | 369.1 | 389.8 | 432.8 | 629.8 | |
| Growth | +3.7% | +4.9% | +16.2% | +6.1% | +35.2% | −6.1% | +5.6% | +11.0% | +45.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 218.8 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 218.8 |
| 134.0 | 126.5 | 132.0 | 165.3 | 174.8 | 184.2 | 188.1 | 181.9 | 201.0 | 418.3 | |
| Equity | ||||||||||
| −246.1 | −257.0 | −272.2 | −290.1 | −272.2 | −177.4 | −130.5 | −90.5 | −40.3 | 1.8 | |
| 82.8 | 98.4 | 103.9 | 108.8 | 116.0 | 208.9 | 181.0 | 207.9 | 231.8 | 211.5 | |
| Growth | +18.9% | +5.6% | +4.7% | +6.6% | +80.1% | −13.3% | +14.8% | +11.5% | −8.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 95.1 | −147.6 |
| 67.9 | 71.7 | 74.3 | 77.6 | 76.3 | 76.3 | 73.7 | 74.4 | 73.7 | 71.5 | |
| calc | 1.22 | 1.37 | 1.40 | 1.40 | 1.52 | 2.74 | 2.45 | 2.80 | 3.15 | 2.96 |
Lines marked calc are worked out here from filed figures; point at one for how.