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 | 145.6 | 156.7 | 176.2 | 200.3 | 220.8 | 248.9 | 275.1 | 244.4 | 242.2 | 245.6 |
| Growth | +7.7% | +12.4% | +13.7% | +10.2% | +12.7% | +10.5% | −11.2% | −0.9% | +1.4% | |
| Operating income | 7.8 | 9.7 | 16.4 | −9.6 | 38.4 | 39.5 | 31.3 | 14.4 | 17.2 | 14.0 |
| Net income | 16.2 | 4.0 | 13.5 | 4.0 | 27.2 | 33.8 | 28.5 | 8.8 | 15.3 | 9.0 |
| Growth | −75.2% | +234.8% | −70.5% | +585.1% | +23.9% | −15.7% | −69.2% | +74.4% | −41.5% | |
| EPS, diluted | 0.45 | 0.13 | 0.45 | 0.13 | 0.83 | 1.00 | 0.88 | 0.28 | 0.50 | 0.31 |
| Growth | −71.1% | +246.2% | −71.1% | +538.5% | +20.5% | −12.0% | −68.2% | +78.6% | −38.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 60.7% | 62.4% | 62.8% | 47.4% | 67.9% | 68.7% | 65.0% | 64.8% | 65.3% | 65.0% |
| Operating margin | 5.3% | 6.2% | 9.3% | −4.8% | 17.4% | 15.9% | 11.4% | 5.9% | 7.1% | 5.7% |
| Net margin | 11.2% | 2.6% | 7.7% | 2.0% | 12.3% | 13.6% | 10.3% | 3.6% | 6.3% | 3.6% |
| Free cash flow margin | 11.6% | 10.3% | 13.8% | 10.6% | 16.7% | 18.5% | 2.5% | 3.7% | 4.5% | 9.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 18.3 | 17.8 | 25.6 | 23.2 | 38.5 | 47.3 | 8.3 | 14.9 | 35.3 | 29.4 |
| Capital expenditure | −1.5 | −1.6 | −1.3 | −1.9 | −1.5 | −1.2 | −1.5 | −6.0 | −24.3 | −6.5 |
| Free cash flow | 16.9 | 16.2 | 24.2 | 21.2 | 36.9 | 46.2 | 6.8 | 8.9 | 11.0 | 22.9 |
| Growth | −4.0% | +49.7% | −12.5% | +74.1% | +25.0% | −85.3% | +31.4% | +22.9% | +108.6% | |
| Buybacks | −29.4 | −25.6 | −14.3 | −8.0 | 0.0 | −41.9 | −38.1 | −18.3 | −14.3 | −30.6 |
| Dividends paid | 0.0 | 0.0 | −5.8 | −6.7 | −8.4 | −10.9 | −11.6 | −11.4 | −10.9 | −10.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 24.3 | 24.2 | 31.5 | 64.8 | 40.9 | 79.4 | 24.5 | 30.5 | 58.7 | 45.3 |
| Shareholders’ equity | 108.7 | 92.4 | 94.5 | 92.5 | 209.9 | 205.5 | 189.8 | 188.1 | 191.8 | 171.3 |
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 | ||||||||||
| 24.3 | 24.2 | 31.5 | 64.8 | 40.9 | 79.4 | 24.5 | 30.5 | 58.7 | 45.3 | |
| 25.4 | 22.1 | 22.3 | 27.5 | 34.5 | 49.0 | 56.4 | 51.1 | 56.0 | 67.4 | |
| 16.3 | 16.6 | 22.6 | 28.3 | 29.2 | 24.0 | 36.4 | 44.0 | 31.5 | 22.0 | |
| 3.9 | 3.8 | 3.9 | 4.4 | 4.6 | 4.4 | 4.0 | 10.9 | 27.3 | 29.2 | |
| 36.2 | 36.2 | 36.2 | 36.2 | 36.2 | 37.6 | 37.6 | 37.6 | 37.6 | 37.6 | |
| 187.0 | 170.9 | 179.4 | 244.3 | 358.1 | 349.4 | 323.8 | 337.5 | 335.9 | 323.0 | |
| Growth | −8.6% | +4.9% | +36.2% | +46.6% | −2.4% | −7.3% | +4.2% | −0.5% | −3.8% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 151.9 | 148.3 | 143.9 | 134.1 | 149.4 | 144.1 | 151.7 | |
| Equity | ||||||||||
| −44.4 | −40.4 | −32.5 | −35.2 | −16.4 | 6.5 | 23.4 | 20.8 | 25.2 | 23.2 | |
| 108.7 | 92.4 | 94.5 | 92.5 | 209.9 | 205.5 | 189.8 | 188.1 | 191.8 | 171.3 | |
| Growth | −15.0% | +2.3% | −2.2% | +126.9% | −2.1% | −7.7% | −0.9% | +2.0% | −10.7% | |
| Per share and net cash | ||||||||||
| 32.4 | 29.4 | 29.1 | 29.6 | 33.0 | 32.5 | 31.7 | 30.5 | 29.7 | 27.1 | |
| calc | 3.35 | 3.14 | 3.25 | 3.13 | 6.36 | 6.32 | 5.99 | 6.17 | 6.46 | 6.32 |
Lines marked calc are worked out here from filed figures; point at one for how.