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 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 279.8 | 276.6 | 285.9 | 282.5 | 239.5 | 278.8 | 293.7 | 296.6 | 313.9 | 305.6 |
| Growth | −1.1% | +3.4% | −1.2% | −15.2% | +16.4% | +5.4% | +1.0% | +5.8% | −2.6% | |
| Operating income | 33.5 | 28.7 | 33.6 | 31.3 | 8.6 | 46.5 | 55.2 | 49.3 | 44.6 | 23.5 |
| Net income | 21.5 | 27.4 | 23.9 | 23.3 | 5.5 | 41.5 | 40.8 | 34.2 | 29.6 | 12.9 |
| Growth | +27.0% | −12.6% | −2.6% | −76.5% | +659.1% | −1.8% | −16.3% | −13.2% | −56.3% | |
| EPS, diluted | 0.66 | 0.85 | 0.74 | 0.72 | 0.17 | 1.26 | 1.28 | 1.24 | 1.05 | 0.46 |
| Growth | +28.8% | −12.9% | −2.7% | −76.4% | +641.2% | +1.6% | −3.1% | −15.3% | −56.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | 21.9% | 30.1% | 30.5% | 28.4% | n/a | n/a |
| Operating margin | 12.0% | 10.4% | 11.7% | 11.1% | 3.6% | 16.7% | 18.8% | 16.6% | 14.2% | 7.7% |
| Net margin | 7.7% | 9.9% | 8.4% | 8.2% | 2.3% | 14.9% | 13.9% | 11.5% | 9.4% | 4.2% |
| Free cash flow margin | 10.6% | 7.2% | 8.0% | 13.4% | 17.6% | 15.5% | 18.5% | 11.2% | 13.9% | 10.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 32.9 | 26.5 | 32.4 | 42.4 | 44.1 | 46.4 | 58.9 | 37.4 | 47.7 | 40.3 |
| Capital expenditure | −3.2 | −6.5 | −9.6 | −4.6 | −1.9 | −3.2 | −4.7 | −4.1 | −4.1 | −7.9 |
| Free cash flow | 29.7 | 20.0 | 22.8 | 37.8 | 42.2 | 43.1 | 54.2 | 33.3 | 43.7 | 32.4 |
| Growth | −32.7% | +13.9% | +65.9% | +11.6% | +2.2% | +25.8% | −38.6% | +31.1% | −25.7% | |
| Buybacks | −34.1 | −15.7 | −4.8 | −7.8 | −2.4 | −13.0 | −116.6 | −0.7 | −6.4 | −69.1 |
| Dividends paid | −7.2 | −8.7 | −10.0 | −11.2 | −14.9 | −12.9 | −10.4 | −12.0 | −12.1 | −12.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.7 | 17.5 | 13.8 | 26.0 | 49.5 | 45.8 | 30.3 | 21.0 | 16.4 | 18.2 |
| Total debt | 7.0 | 19.0 | 6.5 | n/a | n/a | n/a | 59.7 | 32.7 | 12.7 | 75.8 |
| Net cash (debt) | 12.7 | −1.5 | 7.3 | n/a | n/a | n/a | −29.4 | −11.8 | 3.6 | −57.6 |
| Shareholders’ equity | 86.3 | 107.3 | 123.6 | 137.6 | 140.9 | 143.9 | 58.3 | 90.1 | 115.6 | 68.1 |
| Debt to equity | 0.08 | 0.18 | 0.05 | n/a | n/a | n/a | 1.02 | 0.36 | 0.11 | 1.11 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Dec 2016 | FY2017 29 Dec 2017 | FY2018 28 Dec 2018 | FY2019 27 Dec 2019 | FY2021 1 Jan 2021 | FY2021 31 Dec 2021 | FY2022 30 Dec 2022 | FY2023 29 Dec 2023 | FY2024 27 Dec 2024 | FY2025 26 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 19.7 | 17.5 | 13.8 | 26.0 | 49.5 | 45.8 | 30.3 | 21.0 | 16.4 | 18.2 | |
| 14.8 | 18.9 | 19.8 | 19.9 | 18.2 | 18.0 | 19.4 | 20.0 | 20.3 | 24.0 | |
| 72.4 | 85.1 | 84.2 | 84.6 | 85.3 | 85.1 | 83.5 | 84.2 | 89.8 | 90.7 | |
| 159.3 | 185.2 | 180.8 | 193.7 | 192.5 | 207.5 | 185.0 | 181.4 | 193.3 | 206.4 | |
| Growth | +16.3% | −2.4% | +7.2% | −0.6% | +7.8% | −10.9% | −1.9% | +6.5% | +6.8% | |
| Liabilities | ||||||||||
| 7.0 | 19.0 | 6.5 | n/a | n/a | n/a | 59.7 | 32.7 | 12.7 | 75.8 | |
| calc | 7.0 | 19.0 | 6.5 | n/a | n/a | n/a | 59.7 | 32.7 | 12.7 | 75.8 |
| 73.0 | 78.0 | 57.2 | 56.1 | 51.7 | 63.7 | 126.7 | 91.3 | 77.7 | 138.3 | |
| Equity | ||||||||||
| −56.6 | −38.5 | −25.4 | −13.7 | −17.4 | 11.3 | 38.6 | 60.8 | 78.3 | 78.4 | |
| 86.3 | 107.3 | 123.6 | 137.6 | 140.9 | 143.9 | 58.3 | 90.1 | 115.6 | 68.1 | |
| Growth | +24.3% | +15.2% | +11.3% | +2.4% | +2.1% | −59.5% | +54.6% | +28.3% | −41.1% | |
| Per share and net cash | ||||||||||
| calc | 12.7 | −1.5 | 7.3 | n/a | n/a | n/a | −29.4 | −11.8 | 3.6 | −57.6 |
| 29.2 | 29.2 | 30.0 | 30.0 | 30.2 | 31.6 | 27.2 | 27.6 | 27.8 | 25.4 | |
| calc | 2.96 | 3.67 | 4.12 | 4.58 | 4.66 | 4.55 | 2.14 | 3.26 | 4.16 | 2.68 |
Lines marked calc are worked out here from filed figures; point at one for how.