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 | 293.6 | 332.0 | 343.9 | 285.6 | 262.9 | 290.8 | 295.2 | 347.2 | 394.2 | 338.7 |
| Growth | +13.1% | +3.6% | −17.0% | −7.9% | +10.6% | +1.5% | +17.6% | +13.5% | −14.1% | |
| Operating income | 19.5 | 23.1 | 26.1 | 7.3 | −7.6 | 4.8 | −10.9 | 21.2 | 38.7 | 7.2 |
| Net income | 11.4 | 15.6 | 23.0 | −2.3 | −17.1 | −14.8 | −19.7 | 6.2 | 24.1 | −2.1 |
| Growth | +36.1% | +48.1% | −110.2% | +286.9% | −108.7% | |||||
| EPS, diluted | 0.15 | 0.19 | 0.28 | −0.03 | −0.21 | −0.18 | −0.23 | 0.07 | 0.27 | −0.02 |
| Growth | +26.7% | +47.4% | −110.7% | +285.7% | −107.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.8% | 32.3% | 33.8% | 33.9% | 28.8% | 30.4% | 31.5% | 34.5% | 34.7% | 33.8% |
| Operating margin | 6.6% | 7.0% | 7.6% | 2.6% | −2.9% | 1.7% | −3.7% | 6.1% | 9.8% | 2.1% |
| Net margin | 3.9% | 4.7% | 6.7% | −0.8% | −6.5% | −5.1% | −6.7% | 1.8% | 6.1% | −0.6% |
| Free cash flow margin | 6.0% | 2.6% | 3.5% | −8.6% | 4.2% | −8.4% | −5.2% | 6.0% | 2.9% | 5.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 25.8 | 17.2 | 22.5 | −12.9 | 17.2 | −15.0 | −4.9 | 30.9 | 26.2 | 31.6 |
| Capital expenditure | −8.2 | −8.5 | −10.3 | −11.6 | −6.1 | −9.4 | −10.5 | −10.0 | −14.6 | −13.6 |
| Free cash flow | 17.6 | 8.6 | 12.2 | −24.5 | 11.2 | −24.4 | −15.4 | 20.9 | 11.6 | 17.9 |
| Growth | −51.0% | +41.5% | −301.2% | −318.5% | −44.5% | +54.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 36.3 | 25.9 | 35.6 | 23.9 | 27.1 | 17.1 | 22.9 | 28.2 | 35.3 | 38.4 |
| Shareholders’ equity | 116.2 | 133.9 | 159.6 | 160.4 | 146.1 | 137.2 | 119.8 | 134.0 | 166.3 | 172.8 |
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 | ||||||||||
| 36.3 | 25.9 | 35.6 | 23.9 | 27.1 | 17.1 | 22.9 | 28.2 | 35.3 | 38.4 | |
| 45.6 | 54.2 | 53.5 | 62.1 | 50.6 | 61.4 | 72.0 | 68.8 | 59.7 | 61.6 | |
| 27.6 | 29.9 | 33.6 | 34.9 | 31.7 | 29.4 | 29.5 | 30.7 | 36.8 | 40.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 7.7 | 7.7 | 11.0 | |
| 244.2 | 253.6 | 283.0 | 289.9 | 272.4 | 292.6 | 289.3 | 298.5 | 345.0 | 317.0 | |
| Growth | +3.8% | +11.6% | +2.4% | −6.0% | +7.4% | −1.1% | +3.2% | +15.6% | −8.1% | |
| Equity | ||||||||||
| −265.4 | −249.9 | −226.8 | −229.1 | −246.9 | −261.7 | −281.4 | −275.2 | −251.1 | −253.2 | |
| 116.2 | 133.9 | 159.6 | 160.4 | 146.1 | 137.2 | 119.8 | 134.0 | 166.3 | 172.8 | |
| Growth | +15.3% | +19.2% | +0.5% | −8.9% | −6.1% | −12.7% | +11.9% | +24.1% | +3.9% | |
| Per share and net cash | ||||||||||
| 77.8 | 78.0 | 80.1 | 80.7 | 81.7 | 83.9 | 84.4 | 85.4 | 88.4 | 88.4 | |
| calc | 1.49 | 1.72 | 1.99 | 1.99 | 1.79 | 1.63 | 1.42 | 1.57 | 1.88 | 1.95 |
Lines marked calc are worked out here from filed figures; point at one for how.