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 | 326.1 | 337.7 | 357.6 | 461.7 | 449.0 | 494.3 | 537.8 | 480.8 | 432.5 | 396.9 |
| Growth | +3.6% | +5.9% | +29.1% | −2.8% | +10.1% | +8.8% | −10.6% | −10.0% | −8.2% | |
| Operating income | 30.8 | 27.5 | 22.4 | 1.1 | −16.2 | 38.6 | 32.7 | 6.8 | 0.7 | −113.2 |
| Net income | 17.7 | 15.1 | 15.4 | −9.6 | 10.0 | 24.8 | 21.8 | 3.1 | −5.7 | −119.4 |
| Growth | −14.2% | +1.6% | −162.2% | +148.7% | −12.2% | −86.0% | −288.4% | |||
| EPS, diluted | 0.97 | 0.83 | 0.84 | 0.52 | 0.53 | 1.28 | 1.14 | 0.16 | −0.30 | −6.28 |
| Growth | −14.4% | +1.2% | −38.1% | +1.9% | +141.5% | −10.9% | −86.0% | −287.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 65.6% | 64.8% | 64.1% | 60.5% | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 9.4% | 8.2% | 6.3% | 0.2% | −3.6% | 7.8% | 6.1% | 1.4% | 0.2% | −28.5% |
| Net margin | 5.4% | 4.5% | 4.3% | −2.1% | 2.2% | 5.0% | 4.1% | 0.6% | −1.3% | −30.1% |
| Free cash flow margin | 12.4% | 8.8% | 9.3% | 7.9% | 8.7% | 19.5% | 6.3% | 3.4% | −1.7% | 4.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 44.5 | 37.5 | 38.4 | 48.4 | 47.8 | 107.1 | 39.4 | 21.7 | −3.9 | 21.1 |
| Capital expenditure | −4.1 | −7.9 | −5.0 | −11.9 | −8.9 | −10.7 | −5.7 | −5.5 | −3.4 | −3.0 |
| Free cash flow | 40.3 | 29.6 | 33.4 | 36.5 | 38.8 | 96.3 | 33.8 | 16.2 | −7.3 | 18.1 |
| Growth | −26.5% | +12.6% | +9.4% | +6.4% | +147.9% | −64.9% | −52.1% | −144.9% | ||
| Buybacks | −1.8 | −40.0 | −9.9 | 0.0 | 0.0 | −20.1 | −15.1 | −4.1 | −15.9 | −2.5 |
| Dividends paid | −13.0 | −13.6 | −14.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 77.0 | 79.8 | 140.3 | 67.9 | 90.3 | 115.8 | 103.6 | 72.9 | 56.1 | 63.3 |
| Total debt | n/a | n/a | n/a | 130.5 | 107.8 | 75.0 | 50.0 | 35.0 | 35.0 | 35.0 |
| Net cash (debt) | n/a | n/a | n/a | −62.6 | −17.5 | 40.8 | 53.6 | 37.9 | 21.1 | 28.3 |
| Shareholders’ equity | 150.0 | 141.2 | 151.6 | 158.1 | 185.8 | 203.9 | 221.7 | 240.3 | 229.5 | 126.5 |
| Debt to equity | n/a | n/a | n/a | 0.83 | 0.58 | 0.37 | 0.23 | 0.15 | 0.15 | 0.28 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 326.1 | 337.7 | 357.6 | 461.7 | 449.0 | 494.3 | 537.8 | 480.8 | 432.5 | 396.9 | |
| Growth | +3.6% | +5.9% | +29.1% | −2.8% | +10.1% | +8.8% | −10.6% | −10.0% | −8.2% | |
| 112.2 | 118.7 | 129.1 | 178.0 | 162.2 | 182.6 | 212.3 | 198.0 | 182.5 | 170.7 | |
| 213.9 | 219.0 | 229.2 | 279.1 | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +2.4% | +4.7% | +21.8% | |||||||
| 181.3 | 190.6 | 201.1 | 253.2 | 245.1 | 257.6 | 278.5 | 253.9 | 232.7 | 218.4 | |
| 30.8 | 27.5 | 22.4 | 1.1 | −16.2 | 38.6 | 32.7 | 6.8 | 0.7 | −113.2 | |
| Growth | −10.5% | −18.6% | −95.2% | −1,604.7% | −15.5% | −79.3% | −89.1% | −15,393.6% | ||
| 30.7 | 27.4 | 23.5 | −9.6 | 12.9 | 33.2 | 30.7 | 6.3 | 2.6 | −119.4 | |
| 13.1 | 12.2 | 8.1 | −0.0 | 2.9 | 8.3 | 8.9 | 3.2 | 8.4 | −0.0 | |
| 17.7 | 15.1 | 15.4 | −9.6 | 10.0 | 24.8 | 21.8 | 3.1 | −5.7 | −119.4 | |
| Growth | −14.2% | +1.6% | −162.2% | +148.7% | −12.2% | −86.0% | −288.4% | |||
| Per share | ||||||||||
| 0.98 | 0.84 | 0.85 | 0.52 | −0.53 | 1.30 | 1.15 | 0.16 | −0.30 | −6.28 | |
| 0.97 | 0.83 | 0.84 | 0.52 | 0.53 | 1.28 | 1.14 | 0.16 | −0.30 | −6.28 | |
| Growth | −14.4% | +1.2% | −38.1% | +1.9% | +141.5% | −10.9% | −86.0% | −287.5% | ||
| 18.0 | 17.9 | 18.1 | 18.5 | 18.8 | 19.1 | 19.0 | 19.2 | 19.1 | 19.0 | |
| 18.3 | 18.2 | 18.4 | 18.5 | 18.9 | 19.4 | 19.2 | 19.3 | 19.1 | 19.0 | |
| Growth | −0.2% | +0.8% | +0.6% | +2.4% | +2.2% | −1.0% | +0.4% | −0.9% | −0.4% | |