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 | 248.2 | 258.1 | 268.0 | 274.1 | 329.4 | 375.9 | 370.2 | 382.5 | 404.2 | 417.4 |
| Growth | +4.0% | +3.8% | +2.3% | +20.2% | +14.1% | −1.5% | +3.3% | +5.7% | +3.3% | |
| Operating income | 50.2 | 48.9 | 42.1 | 47.4 | 57.2 | 93.7 | 79.7 | 81.0 | 81.8 | 97.7 |
| Net income | 19.6 | 37.2 | 11.6 | 14.5 | 16.1 | 33.2 | 41.4 | 33.4 | 33.0 | 51.5 |
| Growth | +89.9% | −68.7% | +24.8% | +10.7% | +106.1% | +24.8% | −19.3% | −1.4% | +56.3% | |
| EPS, diluted | 1.12 | 2.09 | 0.63 | 0.80 | 0.89 | 1.81 | 2.63 | 2.14 | 2.10 | 3.25 |
| Growth | +86.6% | −69.9% | +27.0% | +11.3% | +103.4% | +45.3% | −18.6% | −1.9% | +54.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.1% | 29.8% | 28.3% | 29.0% | 32.2% | 34.5% | 32.2% | 32.5% | 35.5% | 35.1% |
| Operating margin | 20.2% | 19.0% | 15.7% | 17.3% | 17.4% | 24.9% | 21.5% | 21.2% | 20.2% | 23.4% |
| Net margin | 7.9% | 14.4% | 4.3% | 5.3% | 4.9% | 8.8% | 11.2% | 8.7% | 8.2% | 12.3% |
| Free cash flow margin | 13.4% | 11.2% | 13.2% | 10.2% | 20.6% | 15.8% | 9.4% | 15.0% | 8.9% | 9.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 50.0 | 45.2 | 49.0 | 43.2 | 82.9 | 84.2 | 61.0 | 75.6 | 52.0 | 60.7 |
| Capital expenditure | −16.8 | −16.4 | −13.5 | −15.4 | −15.2 | −24.9 | −26.1 | −18.0 | −16.1 | −20.6 |
| Free cash flow | 33.2 | 28.8 | 35.5 | 27.8 | 67.7 | 59.4 | 34.9 | 57.6 | 35.9 | 40.1 |
| Growth | −13.1% | +23.0% | −21.5% | +143.3% | −12.3% | −41.1% | +64.7% | −37.6% | +11.6% | |
| Buybacks | 0.0 | −16.4 | −16.3 | −9.2 | 0.0 | −140.0 | −36.7 | 0.0 | 0.0 | n/a |
| Dividends paid | −2.5 | −3.7 | −5.5 | −5.4 | −6.0 | −7.3 | −6.8 | −6.7 | −6.8 | −7.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.0 | 1.0 | 0.6 | 0.7 | 0.9 | 1.1 | 1.2 | 1.5 | 1.2 | 1.7 |
| Total debt | 217.4 | 229.1 | 35.1 | 7.0 | 5.5 | 4.5 | 4.0 | 6.0 | 5.5 | 6.2 |
| Net cash (debt) | −216.5 | −228.1 | −34.4 | −6.2 | −4.6 | −3.4 | −2.8 | −4.5 | −4.3 | −4.5 |
| Shareholders’ equity | 175.7 | 197.7 | 221.5 | 226.6 | 240.5 | 128.0 | 137.1 | 173.1 | 208.6 | 254.8 |
| Debt to equity | 1.24 | 1.16 | 0.16 | 0.03 | 0.02 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 50.0 | 45.2 | 49.0 | 43.2 | 82.9 | 84.2 | 61.0 | 75.6 | 52.0 | 60.7 | |
| Growth | −9.6% | +8.3% | −11.8% | +91.9% | +1.6% | −27.6% | +23.9% | −31.2% | +16.7% | |
| 15.4 | 16.0 | 17.4 | 17.8 | 19.4 | 20.5 | 19.8 | 21.1 | 22.9 | 24.5 | |
| Investment | ||||||||||
| −16.8 | −16.4 | −13.5 | −15.4 | −15.2 | −24.9 | −26.1 | −18.0 | −16.1 | −20.6 | |
| calc | 33.2 | 28.8 | 35.5 | 27.8 | 67.7 | 59.4 | 34.9 | 57.6 | 35.9 | 40.1 |
| Growth | −13.1% | +23.0% | −21.5% | +143.3% | −12.3% | −41.1% | +64.7% | −37.6% | +11.6% | |
| calc | 1.90 | 1.63 | 1.93 | 1.55 | 3.75 | 3.25 | 2.22 | 3.72 | 2.32 | 2.56 |
| n/a | −39.5 | −51.5 | −158.9 | −34.4 | −12.5 | −52.5 | −57.0 | −3.6 | −35.2 | |
| Financing | ||||||||||
| −2.0 | −8.1 | 2.2 | 115.7 | −48.3 | −71.5 | −8.5 | −18.2 | −48.7 | −25.0 | |
| −2.5 | −3.7 | −5.5 | −5.4 | −6.0 | −7.3 | −6.8 | −6.7 | −6.8 | −7.0 | |
| 0.0 | −16.4 | −16.3 | −9.2 | 0.0 | −140.0 | −36.7 | 0.0 | 0.0 | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.