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 | 312.1 | 355.0 | 454.3 | 468.2 | 458.7 | 557.7 | 609.6 | 579.4 | 547.3 | 515.1 |
| Growth | +13.8% | +27.9% | +3.1% | −2.0% | +21.6% | +9.3% | −5.0% | −5.5% | −5.9% | |
| Operating income | 20.5 | 26.8 | 39.0 | 26.2 | 22.9 | 30.9 | 40.7 | 23.3 | −101.6 | −28.3 |
| Net income | 12.8 | 20.3 | 24.2 | 13.6 | 15.2 | 18.6 | 27.4 | 7.5 | −126.3 | −49.9 |
| Growth | +58.5% | +19.3% | −43.8% | +12.1% | +21.9% | +47.4% | −72.6% | −1,780.3% | ||
| EPS, diluted | 0.44 | 0.68 | 0.81 | 0.46 | 0.51 | 0.61 | 0.92 | 0.26 | −4.50 | −1.75 |
| Growth | +54.5% | +19.1% | −43.2% | +10.9% | +19.6% | +50.8% | −71.7% | −1,830.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.1% | 41.5% | 40.2% | 37.9% | 37.6% | 30.6% | 31.6% | 30.9% | 22.0% | 28.6% |
| Operating margin | 6.6% | 7.5% | 8.6% | 5.6% | 5.0% | 5.5% | 6.7% | 4.0% | −18.6% | −5.5% |
| Net margin | 4.1% | 5.7% | 5.3% | 2.9% | 3.3% | 3.3% | 4.5% | 1.3% | −23.1% | −9.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 46.4 | 59.0 | 11.7 | 9.6 | 90.3 | 86.4 | 57.1 | −58.7 | 3.9 | −21.2 |
| Buybacks | n/a | n/a | −7.3 | −2.6 | 0.0 | −4.6 | −34.0 | −15.5 | 0.0 | 0.0 |
| Dividends paid | −0.6 | −1.6 | −2.2 | −2.3 | −1.2 | −2.4 | −2.8 | −3.4 | −2.5 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.9 | 11.3 | 6.2 | 6.6 | 15.9 | 16.3 | 20.3 | n/a | n/a | n/a |
| Total debt | 41.0 | 77.5 | 96.7 | 148.8 | 107.4 | 52.2 | 51.5 | 138.9 | 147.3 | 174.0 |
| Net cash (debt) | −33.1 | −66.1 | −90.5 | −142.2 | −91.5 | −36.0 | −31.1 | n/a | n/a | n/a |
| Shareholders’ equity | 282.2 | 305.1 | 329.2 | 344.2 | 360.7 | 372.7 | 370.0 | 370.0 | 233.1 | 192.4 |
| Debt to equity | 0.15 | 0.25 | 0.29 | 0.43 | 0.30 | 0.14 | 0.14 | 0.38 | 0.63 | 0.90 |
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 | ||||||||||
| 7.9 | 11.3 | 6.2 | 6.6 | 15.9 | 16.3 | 20.3 | n/a | n/a | n/a | |
| 83.8 | 102.5 | 123.3 | 136.1 | 130.0 | 149.3 | 156.5 | 182.6 | 169.7 | 160.5 | |
| 120.6 | 123.1 | 159.9 | 163.3 | 163.8 | 154.3 | 184.2 | 219.6 | 179.3 | 176.0 | |
| 50.3 | 49.3 | 49.3 | 56.5 | 65.4 | 66.1 | 70.9 | 74.6 | 58.2 | 53.0 | |
| n/a | 22.3 | 25.9 | 46.7 | 52.1 | 46.3 | 47.0 | 51.2 | 19.7 | 0.0 | |
| 430.0 | 535.6 | 593.6 | 670.1 | 680.3 | 694.2 | 726.3 | 767.5 | 636.7 | 596.5 | |
| Growth | +24.6% | +10.8% | +12.9% | +1.5% | +2.0% | +4.6% | +5.7% | −17.0% | −6.3% | |
| Liabilities | ||||||||||
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| 41.0 | 77.5 | 96.7 | 148.8 | 107.4 | 52.2 | 51.5 | 138.9 | 147.3 | 174.0 | |
| calc | 41.0 | 77.5 | 96.7 | 148.8 | 107.4 | 52.2 | 51.5 | 138.9 | 147.3 | 174.0 |
| 147.6 | 230.3 | 264.4 | 325.9 | 319.6 | 321.4 | 356.3 | 397.5 | 403.6 | 404.1 | |
| Equity | ||||||||||
| 220.4 | 239.0 | 262.8 | 274.1 | 288.2 | 304.4 | 328.7 | 332.9 | 204.9 | 155.0 | |
| 282.2 | 305.1 | 329.2 | 344.2 | 360.7 | 372.7 | 370.0 | 370.0 | 233.1 | 192.4 | |
| Growth | +8.1% | +7.9% | +4.5% | +4.8% | +3.3% | −0.7% | +0.0% | −37.0% | −17.5% | |
| Per share and net cash | ||||||||||
| calc | −33.1 | −66.1 | −90.5 | −142.2 | −91.5 | −36.0 | −31.1 | n/a | n/a | n/a |
| 29.4 | 29.8 | 29.7 | 30.2 | 30.9 | 30.9 | 29.5 | 28.8 | 28.3 | 28.5 | |
| calc | 9.60 | 10.22 | 11.09 | 11.41 | 11.67 | 12.05 | 12.55 | 12.85 | 8.25 | 6.74 |
Lines marked calc are worked out here from filed figures; point at one for how.