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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 16.6% | 16.9% | 14.8% | 14.4% | 13.1% | 16.2% | 17.8% | 18.3% | 19.6% | 16.1% | |
| 5.2% | 4.9% | 2.3% | 4.1% | 2.1% | 4.3% | 5.7% | 4.7% | 6.0% | 4.5% | |
| 5.4% | 5.3% | 2.8% | 4.3% | 2.5% | 4.4% | 5.4% | 4.8% | 5.4% | 4.3% | |
| 3.6% | 3.2% | 1.9% | 3.3% | 1.8% | 3.3% | 4.1% | 3.5% | 4.0% | 3.3% | |
| −0.9% | −1.5% | 7.5% | 1.5% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 11.4% | 12.0% | 11.2% | 10.0% | 9.5% | 11.4% | 11.2% | 12.6% | 12.1% | 10.4% | |
| 0.6% | 0.2% | 0.1% | 0.1% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 33.9% | 40.8% | 30.9% | 25.0% | 28.1% | 25.6% | 24.4% | 26.6% | 25.6% | 23.6% | |
| Returns | ||||||||||
| 15.7% | 13.1% | 8.7% | 15.0% | 10.0% | 17.5% | 20.6% | 16.5% | 20.5% | 18.3% | |
| 5.1% | 4.8% | 3.3% | 5.4% | 2.7% | 4.8% | 5.4% | 3.7% | 4.0% | 4.6% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.00 | 0.03 | 0.01 | 0.00 | 0.00 | |
| n/a | 63.0% | 62.4% | 64.2% | 73.0% | 72.5% | 73.9% | 77.7% | 80.7% | 74.7% | |
| 54.2% | 60.4% | 86.7% | 45.2% | 67.0% | 32.5% | 23.9% | 24.4% | 16.3% | 14.4% | |
| n/a | n/a | 30.1% | 100.3% | n/a | n/a | n/a | n/a | n/a | n/a | |