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 | 164.6 | 160.6 | 181.4 | 208.8 | 251.6 | 282.6 | 304.3 | 352.0 | 465.6 | 652.5 |
| Growth | −2.5% | +13.0% | +15.1% | +20.5% | +12.3% | +7.7% | +15.7% | +32.3% | +40.1% | |
| Operating income | 8.6 | 7.8 | 4.2 | 8.5 | 5.3 | 12.1 | 17.3 | 16.5 | 28.0 | 29.2 |
| Net income | 5.9 | 5.1 | 3.5 | 6.8 | 4.5 | 9.2 | 12.5 | 12.3 | 18.6 | 21.3 |
| Growth | −14.2% | −30.1% | +91.8% | −34.1% | +105.6% | +35.9% | −1.4% | +51.0% | +14.6% | |
| EPS, diluted | 1.25 | 1.13 | 0.78 | 1.51 | 1.01 | 2.09 | 2.81 | 2.72 | 4.06 | 4.64 |
| Growth | −9.6% | −31.0% | +93.6% | −33.1% | +106.9% | +34.4% | −3.2% | +49.3% | +14.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.6% | 16.9% | 14.8% | 14.4% | 13.1% | 16.2% | 17.8% | 18.3% | 19.6% | 16.1% |
| Operating margin | 5.2% | 4.9% | 2.3% | 4.1% | 2.1% | 4.3% | 5.7% | 4.7% | 6.0% | 4.5% |
| Net margin | 3.6% | 3.2% | 1.9% | 3.3% | 1.8% | 3.3% | 4.1% | 3.5% | 4.0% | 3.3% |
| Free cash flow margin | −0.9% | −1.5% | 7.5% | 1.5% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.5 | −2.0 | 13.9 | 3.2 | 38.0 | 4.7 | 4.6 | 42.1 | 33.7 | 16.6 |
| Capital expenditure | −1.0 | −0.4 | −0.3 | −0.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −1.6 | −2.4 | 13.6 | 3.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −76.9% | |||||||||
| Buybacks | −5.4 | −3.0 | −1.0 | −0.1 | −3.7 | −0.5 | −0.7 | −1.7 | −1.6 | −2.1 |
| Dividends paid | −3.2 | −3.1 | −3.1 | −3.1 | −3.0 | −3.0 | −3.0 | −3.0 | −3.0 | −3.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.5 | 5.5 | 14.9 | 15.0 | 29.3 | 29.3 | 20.2 | 36.3 | 29.8 | 36.6 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.0 | 1.8 | 0.8 | 0.2 | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 29.3 | 18.4 | 35.5 | 29.6 | 36.6 |
| Shareholders’ equity | 37.6 | 38.7 | 40.6 | 45.3 | 44.7 | 52.4 | 60.6 | 74.8 | 90.6 | 116.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.03 | 0.01 | 0.00 | 0.00 |
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 | ||||||||||
| 13.5 | 5.5 | 14.9 | 15.0 | 29.3 | 29.3 | 20.2 | 36.3 | 29.8 | 36.6 | |
| 83.8 | 78.2 | 81.4 | 101.0 | 93.8 | 122.5 | 154.6 | 222.3 | 341.6 | 324.3 | |
| 2.3 | 2.8 | 1.5 | 2.8 | 4.9 | 2.0 | 4.8 | 3.7 | 2.4 | 2.5 | |
| 1.9 | 1.8 | 1.6 | 1.2 | 2.3 | 1.9 | 3.5 | 8.9 | 12.9 | 13.3 | |
| n/a | n/a | n/a | n/a | 16.8 | 17.2 | 19.0 | 27.2 | 34.9 | 36.8 | |
| 116.3 | 104.7 | 108.0 | 126.3 | 165.5 | 190.8 | 231.9 | 335.1 | 469.2 | 460.2 | |
| Growth | −9.9% | +3.1% | +17.0% | +31.1% | +15.2% | +21.5% | +44.5% | +40.0% | −1.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 1.8 | 0.8 | 0.2 | 0.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.0 | 1.8 | 0.8 | 0.2 | 0.0 |
| n/a | 66.0 | 67.4 | 81.0 | 120.8 | 138.3 | 171.3 | 260.3 | 378.6 | 343.7 | |
| Equity | ||||||||||
| 20.5 | 22.5 | 23.0 | 26.7 | 28.2 | 34.4 | 43.9 | 53.2 | 68.8 | 87.0 | |
| 37.6 | 38.7 | 40.6 | 45.3 | 44.7 | 52.4 | 60.6 | 74.8 | 90.6 | 116.6 | |
| Growth | +2.9% | +4.8% | +11.5% | −1.2% | +17.2% | +15.6% | +23.4% | +21.2% | +28.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 29.3 | 18.4 | 35.5 | 29.6 | 36.6 |
| 4.6 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.5 | 4.6 | 4.6 | 4.6 | |
| calc | 8.26 | 8.69 | 9.02 | 10.04 | 10.25 | 11.85 | 13.53 | 16.35 | 19.69 | 25.28 |
Lines marked calc are worked out here from filed figures; point at one for how.