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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 44.5 | 37.5 | 38.4 | 48.4 | 47.8 | 107.1 | 39.4 | 21.7 | −3.9 | 21.1 | |
| Growth | −15.7% | +2.5% | +26.0% | −1.3% | +124.2% | −63.2% | −45.0% | −117.8% | ||
| Investment | ||||||||||
| −4.1 | −7.9 | −5.0 | −11.9 | −8.9 | −10.7 | −5.7 | −5.5 | −3.4 | −3.0 | |
| calc | 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% | ||
| calc | 2.21 | 1.62 | 1.82 | 1.97 | 2.05 | 4.98 | 1.76 | 0.84 | −0.38 | 0.95 |
| −17.9 | −1.0 | 40.1 | 249.5 | −4.6 | −29.3 | −6.8 | −36.8 | 5.0 | −14.1 | |
| Financing | ||||||||||
| −0.1 | −37.6 | −14.0 | 129.4 | −23.7 | −49.1 | −38.9 | −18.3 | −16.1 | −2.6 | |
| −13.0 | −13.6 | −14.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −1.8 | −40.0 | −9.9 | 0.0 | 0.0 | −20.1 | −15.1 | −4.1 | −15.9 | −2.5 | |
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.