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 | 29.8 | 31.2 | 35.5 | 35.5 | 38.6 | 41.9 | 44.7 | 53.0 | 52.7 | 55.8 |
| Growth | +4.7% | +13.8% | −0.1% | +8.9% | +8.5% | +6.7% | +18.6% | −0.6% | +5.8% | |
| Operating income | 5.8 | 7.3 | 9.3 | 7.0 | 7.3 | 7.0 | 7.8 | 12.3 | 9.4 | 7.2 |
| Net income | −2.5 | 4.6 | 3.1 | 2.2 | 1.1 | 3.6 | 5.5 | 8.0 | 5.8 | 3.0 |
| Growth | −31.8% | −28.3% | −50.3% | +226.6% | +52.6% | +45.0% | −27.5% | −48.9% | ||
| EPS, diluted | −0.13 | 0.23 | 0.15 | 0.10 | 0.05 | 0.16 | 0.24 | 0.33 | 0.24 | 0.11 |
| Growth | −34.8% | −33.3% | −50.0% | +220.0% | +50.0% | +37.5% | −27.3% | −54.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.5% | 23.5% | 26.1% | 19.6% | 19.0% | 16.7% | 17.5% | 23.2% | 17.8% | 12.8% |
| Net margin | −8.4% | 14.6% | 8.7% | 6.3% | 2.9% | 8.6% | 12.3% | 15.1% | 11.0% | 5.3% |
| Free cash flow margin | −22.5% | −31.2% | 18.4% | 1.1% | 14.1% | 5.1% | −23.8% | 5.8% | −20.0% | −84.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.9 | 11.2 | 11.3 | 11.6 | 14.6 | 20.4 | 23.3 | 25.4 | 21.8 | 20.2 |
| Capital expenditure | −8.6 | −20.9 | −4.8 | −11.2 | −9.1 | −18.3 | −34.0 | −22.3 | −32.3 | −67.3 |
| Free cash flow | −6.7 | −9.7 | 6.5 | 0.4 | 5.4 | 2.1 | −10.6 | 3.1 | −10.5 | −47.2 |
| Growth | −94.2% | +1,334.0% | −60.7% | −598.5% | −442.1% | |||||
| Dividends paid | −5.0 | −5.4 | −5.8 | −6.2 | −6.5 | −6.6 | −6.9 | −7.2 | −7.3 | −8.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.5 | 5.2 | 12.8 | 7.5 | 18.0 | 12.6 | 6.6 | 3.1 | 9.0 | 4.1 |
| Total debt | 115.0 | 115.1 | 115.1 | 115.0 | 115.0 | 112.6 | 108.8 | 105.2 | 122.4 | 133.7 |
| Net cash (debt) | −94.5 | −109.8 | −102.3 | −107.5 | −97.0 | −99.9 | −102.2 | −102.1 | −113.4 | −129.6 |
| Shareholders’ equity | 15.0 | 14.9 | 27.9 | 24.7 | 32.2 | 30.0 | 44.4 | 48.6 | 47.6 | 86.6 |
| Debt to equity | 7.67 | 7.74 | 4.13 | 4.66 | 3.57 | 3.75 | 2.45 | 2.16 | 2.57 | 1.54 |
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 | ||||||||||
| 20.5 | 5.2 | 12.8 | 7.5 | 18.0 | 12.6 | 6.6 | 3.1 | 9.0 | 4.1 | |
| 1.5 | 1.5 | 1.5 | 1.6 | 2.1 | 2.0 | 2.1 | 3.4 | 3.2 | 3.7 | |
| 200.5 | 213.5 | 227.1 | 233.6 | 238.9 | 255.9 | n/a | n/a | n/a | n/a | |
| 0.0 | 0.0 | 2.6 | 4.4 | 4.6 | 5.7 | 5.0 | 10.8 | 9.5 | 6.5 | |
| 238.8 | 238.6 | 262.5 | 266.1 | 283.4 | 294.1 | 323.1 | 361.1 | 405.1 | 482.9 | |
| Growth | −0.1% | +10.0% | +1.4% | +6.5% | +3.7% | +9.9% | +11.8% | +12.2% | +19.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 3.8 | 3.8 | 3.9 | 3.9 | 3.9 | |
| 115.0 | 115.1 | 115.1 | 115.0 | 115.0 | 108.7 | 104.9 | 101.3 | 118.5 | 129.8 | |
| calc | 115.0 | 115.1 | 115.1 | 115.0 | 115.0 | 112.6 | 108.8 | 105.2 | 122.4 | 133.7 |
| 223.8 | 223.7 | 234.6 | 241.4 | 251.3 | 264.0 | 278.7 | 312.5 | n/a | n/a | |
| Equity | ||||||||||
| −4.2 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.0 | −1.0 | |
| 15.0 | 14.9 | 27.9 | 24.7 | 32.2 | 30.0 | 44.4 | 48.6 | 47.6 | 86.6 | |
| Growth | −0.9% | +87.6% | −11.5% | +30.5% | −6.7% | +47.8% | +9.5% | −2.1% | +82.0% | |
| Per share and net cash | ||||||||||
| calc | −94.5 | −109.8 | −102.3 | −107.5 | −97.0 | −99.9 | −102.2 | −102.1 | −113.4 | −129.6 |
| 19.6 | 19.6 | 21.5 | 22.5 | 22.6 | 22.6 | 23.9 | 24.2 | 24.2 | 28.8 | |
| calc | 0.77 | 0.76 | 1.30 | 1.09 | 1.43 | 1.33 | 1.86 | 2.01 | 1.96 | 3.01 |
Lines marked calc are worked out here from filed figures; point at one for how.