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 | 192.1 | 214.9 | 231.6 | 254.1 | 244.8 | 256.7 | 266.8 | 279.1 | 291.6 | 304.1 |
| Growth | +11.9% | +7.8% | +9.7% | −3.7% | +4.9% | +3.9% | +4.6% | +4.5% | +4.3% | |
| Operating income | 7.2 | 9.4 | 15.5 | 14.7 | 15.8 | 8.1 | 12.4 | 16.0 | 21.3 | 20.2 |
| Net income | 3.8 | 10.0 | 32.2 | 15.8 | 14.1 | 5.8 | 12.1 | 15.2 | 20.0 | 18.3 |
| Growth | +166.4% | +222.0% | −51.1% | −10.6% | −58.5% | +106.9% | +25.8% | +31.5% | −8.3% | |
| EPS, diluted | 0.12 | 0.31 | 1.00 | 0.49 | 0.44 | 0.18 | 0.39 | 0.50 | 0.66 | 0.61 |
| Growth | +158.3% | +222.6% | −51.0% | −10.2% | −59.1% | +116.7% | +28.2% | +32.0% | −7.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.7% | 4.4% | 6.7% | 5.8% | 6.5% | 3.1% | 4.7% | 5.7% | 7.3% | 6.7% |
| Net margin | 2.0% | 4.7% | 13.9% | 6.2% | 5.8% | 2.3% | 4.5% | 5.5% | 6.9% | 6.0% |
| Free cash flow margin | 10.1% | 19.2% | 15.6% | 17.2% | 13.8% | 15.2% | 18.5% | 22.1% | 19.3% | 19.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.2 | 46.7 | 43.2 | 65.7 | 35.9 | 42.4 | 51.2 | 64.0 | 57.7 | 63.3 |
| Capital expenditure | −4.8 | −5.5 | −7.2 | −22.0 | −2.0 | −3.4 | −1.8 | −2.2 | −1.4 | −3.7 |
| Free cash flow | 19.4 | 41.2 | 36.1 | 43.7 | 33.9 | 39.0 | 49.4 | 61.8 | 56.3 | 59.6 |
| Growth | +112.0% | −12.4% | +21.0% | −22.4% | +15.0% | +26.8% | +25.0% | −8.9% | +6.0% | |
| Buybacks | n/a | n/a | n/a | 0.0 | −20.0 | −5.0 | −23.1 | −8.9 | 0.0 | −30.0 |
| Dividends paid | n/a | n/a | −32.4 | −0.1 | −0.0 | −0.0 | 0.0 | −3.1 | −3.4 | −3.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 49.6 | 84.8 | 134.3 | 131.5 | 36.6 | 46.9 | 46.0 | 40.3 | 59.5 | 36.2 |
| Shareholders’ equity | 286.1 | 300.2 | 318.9 | 338.2 | 334.1 | 339.0 | 334.1 | 340.8 | 359.4 | 354.0 |
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 | ||||||||||
| 24.2 | 46.7 | 43.2 | 65.7 | 35.9 | 42.4 | 51.2 | 64.0 | 57.7 | 63.3 | |
| Growth | +92.8% | −7.4% | +51.8% | −45.4% | +18.1% | +20.8% | +25.0% | −9.9% | +9.8% | |
| 20.4 | 24.0 | 24.2 | 27.9 | 30.2 | 36.8 | 37.9 | 41.1 | 41.2 | 43.5 | |
| Investment | ||||||||||
| −4.8 | −5.5 | −7.2 | −22.0 | −2.0 | −3.4 | −1.8 | −2.2 | −1.4 | −3.7 | |
| calc | 19.4 | 41.2 | 36.1 | 43.7 | 33.9 | 39.0 | 49.4 | 61.8 | 56.3 | 59.6 |
| Growth | +112.0% | −12.4% | +21.0% | −22.4% | +15.0% | +26.8% | +25.0% | −8.9% | +6.0% | |
| calc | 0.61 | 1.28 | 1.12 | 1.35 | 1.06 | 1.23 | 1.61 | 2.01 | 1.84 | 1.98 |
| −56.7 | −11.6 | 36.6 | −67.5 | −110.4 | −25.7 | −28.4 | −56.6 | −34.0 | −50.4 | |
| Financing | ||||||||||
| 0.0 | 0.0 | −30.3 | −0.9 | −20.5 | −6.2 | −23.7 | −13.0 | −4.5 | −36.3 | |
| n/a | n/a | −32.4 | −0.1 | −0.0 | −0.0 | 0.0 | −3.1 | −3.4 | −3.7 | |
| n/a | n/a | n/a | 0.0 | −20.0 | −5.0 | −23.1 | −8.9 | 0.0 | −30.0 | |
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.