Closing prices at the end of each trading day, from 29 Jun 2017. 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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 62.0 | 69.8 | 68.4 | 75.8 | 100.0 | 121.3 | 142.1 | 146.3 | 183.0 |
| Growth | +12.5% | −2.0% | +10.9% | +31.9% | +21.3% | +17.1% | +3.0% | +25.1% | |
| Operating income | 19.0 | 20.6 | 21.4 | 36.8 | 35.9 | 36.1 | 30.2 | 11.0 | 43.7 |
| Net income | 8.5 | 9.4 | 10.8 | 21.3 | 18.9 | 17.4 | 11.2 | −7.9 | 17.9 |
| Growth | +10.1% | +14.7% | +97.9% | −11.5% | −7.8% | −35.4% | −170.0% | ||
| EPS, diluted | 0.79 | 0.86 | 0.99 | 1.94 | 1.57 | 1.40 | 0.85 | −0.44 | 0.91 |
| Growth | +8.9% | +15.1% | +96.0% | −19.1% | −10.8% | −39.3% | −151.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.9% | 37.7% | 31.6% | 41.1% | 46.7% | 44.6% | 43.5% | 28.4% | 42.1% |
| Operating margin | 30.6% | 29.6% | 31.3% | 48.5% | 35.9% | 29.8% | 21.2% | 7.5% | 23.9% |
| Net margin | 13.8% | 13.5% | 15.7% | 28.1% | 18.9% | 14.3% | 7.9% | −5.4% | 9.8% |
| Free cash flow margin | 5.0% | 4.1% | −3.7% | −2.4% | 5.9% | −1.0% | 0.8% | −9.4% | 7.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 23.0 | 24.5 | 17.7 | 18.1 | 31.0 | 30.9 | 42.6 | 14.8 | 42.0 |
| Capital expenditure | −19.9 | −21.6 | −20.2 | −19.9 | −25.1 | −32.1 | −41.5 | −28.6 | −27.5 |
| Free cash flow | 3.1 | 2.9 | −2.5 | −1.8 | 5.9 | −1.2 | 1.1 | −13.8 | 14.5 |
| Growth | −8.1% | −187.9% | −120.6% | −1,329.9% | |||||
| Dividends paid | −3.0 | −3.3 | −3.5 | −3.4 | −4.5 | −8.1 | −8.9 | −11.1 | −12.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.3 | 13.1 | 11.2 | 9.4 | 19.1 | 17.2 | 6.7 | 6.7 | 4.3 |
| Total debt | 1.6 | n/a | 6.0 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | n/a |
| Net cash (debt) | 12.8 | n/a | 5.2 | 7.4 | 19.1 | 17.2 | 6.7 | 6.7 | n/a |
| Shareholders’ equity | 55.6 | 63.3 | 70.5 | 87.7 | 118.9 | 137.7 | 140.7 | 205.7 | 213.9 |
| Debt to equity | 0.03 | n/a | 0.08 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 37.9% | 37.7% | 31.6% | 41.1% | 46.7% | 44.6% | 43.5% | 28.4% | 42.1% | |
| 30.6% | 29.6% | 31.3% | 48.5% | 35.9% | 29.8% | 21.2% | 7.5% | 23.9% | |
| 30.3% | 29.5% | 31.0% | 48.3% | 35.6% | 29.5% | 20.8% | 5.4% | 22.2% | |
| 13.8% | 13.5% | 15.7% | 28.1% | 18.9% | 14.3% | 7.9% | −5.4% | 9.8% | |
| 5.0% | 4.1% | −3.7% | −2.4% | 5.9% | −1.0% | 0.8% | −9.4% | 7.9% | |
| Spending | |||||||||
| 32.1% | 31.0% | 29.5% | 26.2% | 25.1% | 26.5% | 29.2% | 19.5% | 15.0% | |
| 41.0% | 42.2% | 35.1% | 29.8% | 35.2% | 38.6% | 48.6% | 160.7% | 43.1% | |
| Returns | |||||||||
| 15.3% | 14.8% | 15.3% | 24.3% | 15.9% | 12.6% | 8.0% | −3.8% | 8.4% | |
| 9.4% | 8.5% | 8.6% | 14.8% | 10.6% | 8.2% | 4.8% | −2.4% | 5.1% | |
| Balance and payout | |||||||||
| 0.03 | n/a | 0.08 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | n/a | |
| 34.6% | 37.1% | 37.3% | 30.3% | 26.3% | 27.7% | 33.0% | 31.7% | 32.7% | |
| 35.1% | 35.3% | 32.5% | 15.9% | 24.1% | 46.4% | 79.2% | n/a | 68.7% | |
| 95.8% | 115.2% | n/a | n/a | 77.2% | n/a | 794.5% | n/a | 85.0% | |