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 | 72.7 | 87.5 | 77.9 | 87.2 | 100.3 | 113.8 | 120.6 | 97.4 | 106.9 | 109.6 |
| Growth | +20.4% | −11.0% | +11.9% | +15.1% | +13.5% | +5.9% | −19.2% | +9.8% | +2.5% | |
| Operating income | 14.4 | 15.9 | −1.2 | −1.9 | −0.8 | 7.0 | 3.9 | −13.5 | −7.5 | −11.3 |
| Net income | 13.1 | 17.0 | 0.6 | 0.0 | −2.4 | 0.4 | −23.2 | −11.9 | −8.8 | −10.6 |
| Growth | +30.0% | −96.6% | −95.1% | −8,596.4% | −5,954.3% | |||||
| EPS, diluted | 0.61 | 0.75 | 0.03 | 0.00 | −0.11 | 0.02 | −1.00 | −0.51 | −0.37 | −0.44 |
| Growth | +23.0% | −96.0% | −100.0% | −5,100.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 91.6% | 92.1% | 89.8% | 88.4% | 89.3% | 90.9% | 87.5% | 88.0% | 88.1% | 87.1% |
| Operating margin | 19.8% | 18.1% | −1.6% | −2.2% | −0.8% | 6.2% | 3.2% | −13.8% | −7.1% | −10.4% |
| Net margin | 18.0% | 19.5% | 0.7% | 0.0% | −2.4% | 0.3% | −19.2% | −12.2% | −8.2% | −9.7% |
| Free cash flow margin | 16.6% | 23.2% | 6.8% | 7.1% | 12.2% | 20.7% | 2.8% | −9.5% | 0.5% | −5.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.5 | 24.5 | 8.6 | 9.7 | 15.2 | 25.8 | 6.9 | −6.3 | 3.5 | −3.4 |
| Capital expenditure | −2.4 | −4.1 | −3.3 | −3.5 | −2.9 | −2.2 | −3.5 | −2.9 | −3.0 | −2.9 |
| Free cash flow | 12.1 | 20.3 | 5.3 | 6.2 | 12.2 | 23.6 | 3.4 | −9.2 | 0.5 | −6.3 |
| Growth | +68.4% | −74.0% | +17.4% | +96.8% | +93.1% | −85.5% | −369.1% | −1,316.5% | ||
| Buybacks | −3.4 | 0.0 | −20.0 | −9.1 | −4.8 | 0.0 | −6.8 | −6.2 | −8.5 | −7.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.4 | 21.7 | 22.3 | 22.8 | 21.1 | 32.6 | 20.1 | 23.3 | 18.5 | 40.6 |
| Shareholders’ equity | 211.6 | 244.7 | 245.9 | 251.2 | 260.9 | 276.7 | 258.9 | 264.3 | 266.6 | 336.5 |
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 | ||||||||||
| 18.4 | 21.7 | 22.3 | 22.8 | 21.1 | 32.6 | 20.1 | 23.3 | 18.5 | 40.6 | |
| 15.0 | 16.5 | 26.2 | 28.3 | 31.2 | 27.4 | 29.8 | 30.3 | 37.2 | 49.4 | |
| 4.8 | 6.9 | 7.3 | 7.9 | 7.6 | 6.8 | 6.6 | 6.7 | 6.9 | 7.1 | |
| 46.6 | 46.6 | 46.6 | 51.1 | 51.1 | 74.8 | 56.8 | 58.3 | 58.3 | 58.3 | |
| 242.5 | 276.8 | 277.3 | 297.0 | 307.0 | 328.7 | 308.4 | 304.1 | 308.9 | 388.3 | |
| Growth | +14.2% | +0.2% | +7.1% | +3.3% | +7.1% | −6.2% | −1.4% | +1.6% | +25.7% | |
| Equity | ||||||||||
| 39.4 | 53.9 | 62.9 | 62.4 | 57.4 | 55.5 | 32.2 | 20.2 | 11.2 | −0.0 | |
| 211.6 | 244.7 | 245.9 | 251.2 | 260.9 | 276.7 | 258.9 | 264.3 | 266.6 | 336.5 | |
| Growth | +15.7% | +0.5% | +2.1% | +3.9% | +6.1% | −6.5% | +2.1% | +0.8% | +26.2% | |
| Per share and net cash | ||||||||||
| 21.3 | 21.8 | 21.8 | 21.8 | 22.3 | 23.0 | 23.2 | 23.4 | 23.6 | 27.5 | |
| calc | 9.94 | 11.23 | 11.29 | 11.50 | 11.72 | 12.04 | 11.15 | 11.28 | 11.28 | 12.23 |
Lines marked calc are worked out here from filed figures; point at one for how.