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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 77.0 | 79.8 | 140.3 | 67.9 | 90.3 | 115.8 | 103.6 | 72.9 | 56.1 | 63.3 | |
| 58.8 | 70.0 | 67.3 | 84.6 | 84.7 | 87.0 | 73.3 | 59.0 | 55.5 | 50.9 | |
| 23.9 | 25.2 | 22.0 | 29.9 | 27.0 | 28.2 | 23.2 | 19.4 | 11.7 | 11.2 | |
| 73.2 | 76.2 | 85.2 | 243.8 | 247.2 | 245.0 | 242.1 | 244.3 | 228.0 | 120.4 | |
| 335.8 | 345.2 | 353.5 | 639.2 | 644.2 | 680.1 | 608.4 | 564.2 | 503.9 | 404.0 | |
| Growth | +2.8% | +2.4% | +80.8% | +0.8% | +5.6% | −10.5% | −7.3% | −10.7% | −19.8% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 9.4 | 12.5 | 0.0 | n/a | n/a | 0.0 | 35.0 | |
| n/a | n/a | n/a | 121.2 | 95.3 | 75.0 | 50.0 | 35.0 | 35.0 | 0.0 | |
| calc | n/a | n/a | n/a | 130.5 | 107.8 | 75.0 | 50.0 | 35.0 | 35.0 | 35.0 |
| 185.7 | 204.0 | 201.9 | 481.1 | 458.5 | 476.2 | 386.8 | 323.9 | 274.3 | 277.5 | |
| Equity | ||||||||||
| 121.8 | 123.0 | 127.7 | 118.1 | 128.0 | 152.8 | 174.6 | 177.7 | 171.9 | 52.6 | |
| 150.0 | 141.2 | 151.6 | 158.1 | 185.8 | 203.9 | 221.7 | 240.3 | 229.5 | 126.5 | |
| Growth | −5.9% | +7.4% | +4.3% | +17.5% | +9.8% | +8.7% | +8.4% | −4.5% | −44.9% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −62.6 | −17.5 | 40.8 | 53.6 | 37.9 | 21.1 | 28.3 |
| 18.4 | 18.0 | 18.3 | 18.6 | 19.0 | 19.1 | 19.1 | 19.2 | 18.8 | 19.0 | |
| calc | 8.17 | 7.83 | 8.28 | 8.48 | 9.77 | 10.70 | 11.63 | 12.48 | 12.18 | 6.65 |
Lines marked calc are worked out here from filed figures; point at one for how.