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 | 432.0 | 452.5 | 456.9 | 452.1 | 337.7 | 430.9 | 485.6 | 390.1 | 329.9 | 335.3 |
| Growth | +4.7% | +1.0% | −1.0% | −25.3% | +27.6% | +12.7% | −19.7% | −15.4% | +1.6% | |
| Operating income | 28.2 | 27.0 | 14.1 | −0.6 | −17.5 | 24.3 | 34.9 | −3.1 | −16.3 | 7.8 |
| Net income | 15.8 | 18.3 | 8.2 | −1.9 | −10.4 | 18.0 | 65.3 | −3.2 | −9.7 | 6.1 |
| Growth | +15.3% | −55.0% | −123.5% | +262.2% | −104.9% | |||||
| EPS, diluted | 1.46 | 1.70 | 0.77 | −0.19 | −1.04 | 1.83 | 6.95 | −0.36 | −1.11 | 0.70 |
| Growth | +16.4% | −54.7% | −124.7% | +279.8% | −105.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | 51.6% | 51.3% | 51.1% | 52.9% | 54.4% | 56.3% |
| Operating margin | 6.5% | 6.0% | 3.1% | −0.1% | −5.2% | 5.6% | 7.2% | −0.8% | −4.9% | 2.3% |
| Net margin | 3.7% | 4.0% | 1.8% | −0.4% | −3.1% | 4.2% | 13.5% | −0.8% | −2.9% | 1.8% |
| Free cash flow margin | 4.1% | 4.8% | 2.5% | −1.7% | 9.1% | 0.9% | −5.0% | 0.3% | −0.4% | 2.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.1 | 37.1 | 29.9 | 9.8 | 36.7 | 14.6 | −3.0 | 18.7 | 4.1 | 13.5 |
| Capital expenditure | −21.5 | −15.5 | −18.3 | −17.4 | −6.0 | −10.8 | −21.3 | −17.5 | −5.2 | −4.5 |
| Free cash flow | 17.6 | 21.6 | 11.6 | −7.6 | 30.6 | 3.8 | −24.3 | 1.2 | −1.2 | 9.0 |
| Growth | +22.8% | −46.2% | −165.2% | −87.6% | −736.4% | −194.0% | ||||
| Buybacks | −6.4 | −0.1 | −5.9 | −7.3 | −2.2 | −5.6 | −15.1 | −4.2 | −1.4 | −2.2 |
| Dividends paid | −6.3 | −7.7 | −8.8 | −5.1 | −4.5 | −7.7 | −20.2 | −6.0 | −6.7 | −6.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.1 | 53.9 | 33.5 | 19.7 | 45.8 | 34.4 | 61.6 | 52.4 | 39.6 | 41.3 |
| Total debt | 7.1 | 3.7 | 0.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 28.0 | 50.2 | 32.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 180.7 | 191.5 | 190.3 | 178.7 | 158.0 | 162.7 | 195.6 | 183.4 | 167.3 | 165.1 |
| Debt to equity | 0.04 | 0.02 | 0.00 | n/a | 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 26 Nov 2016 | FY2017 25 Nov 2017 | FY2018 24 Nov 2018 | FY2019 30 Nov 2019 | FY2020 28 Nov 2020 | FY2021 27 Nov 2021 | FY2022 26 Nov 2022 | FY2023 25 Nov 2023 | FY2024 30 Nov 2024 | FY2025 29 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 35.1 | 53.9 | 33.5 | 19.7 | 45.8 | 34.4 | 61.6 | 52.4 | 39.6 | 41.3 | |
| 18.4 | 19.6 | 19.1 | 21.4 | 22.3 | 20.6 | 17.8 | 13.7 | 13.2 | 14.4 | |
| 53.2 | 54.5 | 64.2 | 66.3 | 54.9 | 78.0 | 85.5 | 63.0 | 55.0 | 61.8 | |
| 104.7 | 103.2 | 104.9 | 101.7 | 90.9 | 69.2 | 77.0 | 84.0 | 77.0 | 73.2 | |
| 11.6 | 11.9 | 16.0 | 14.1 | 7.2 | 7.2 | 12.8 | 7.2 | 7.2 | 7.2 | |
| 278.3 | 293.7 | 291.6 | 275.8 | 402.5 | 421.7 | 406.3 | 370.4 | 341.2 | 323.8 | |
| Growth | +5.6% | −0.7% | −5.4% | +46.0% | +4.7% | −3.6% | −8.8% | −7.9% | −5.1% | |
| Liabilities | ||||||||||
| 3.3 | 3.4 | 0.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 3.8 | 0.3 | 0.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 7.1 | 3.7 | 0.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| 129.4 | 139.4 | 140.0 | 129.1 | 109.7 | 115.6 | 150.8 | 139.4 | 122.8 | 121.1 | |
| 180.7 | 191.5 | 190.3 | 178.7 | 158.0 | 162.7 | 195.6 | 183.4 | 167.3 | 165.1 | |
| Growth | +6.0% | −0.6% | −6.1% | −11.6% | +3.0% | +20.2% | −6.2% | −8.8% | −1.3% | |
| Per share and net cash | ||||||||||
| calc | 28.0 | 50.2 | 32.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 10.7 | 10.7 | 10.5 | 10.1 | 9.9 | 9.8 | 9.0 | 8.8 | 8.7 | 8.7 | |
| calc | 16.85 | 17.83 | 18.08 | 17.66 | 15.89 | 16.67 | 21.85 | 20.92 | 19.15 | 19.09 |
Lines marked calc are worked out here from filed figures; point at one for how.