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 | 18.1 | 18.1 | 18.1 | 22.7 | 23.4 | 26.3 | 21.6 | 21.6 | 21.4 | 19.5 |
| Growth | +0.1% | +0.4% | +25.0% | +3.1% | +12.7% | −18.2% | +0.3% | −0.8% | −9.3% | |
| Operating income | 5.2 | 4.7 | 5.4 | 5.0 | 5.5 | 6.8 | 5.5 | 4.7 | 4.4 | 2.1 |
| Net income | 4.2 | 5.6 | 5.1 | 5.1 | 5.4 | 5.9 | 5.3 | 5.2 | 4.6 | 2.6 |
| Growth | +33.5% | −8.5% | −1.3% | +6.3% | +10.5% | −11.1% | −2.3% | −10.4% | −43.8% | |
| EPS, diluted | n/a | 0.29 | 0.27 | 0.25 | 0.27 | 0.29 | 0.26 | 0.25 | 0.22 | 0.13 |
| Growth | −6.9% | −7.4% | +8.0% | +7.4% | −10.3% | −3.8% | −12.0% | −40.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 62.2% | 61.1% | 66.1% | 55.3% | 52.3% | 52.7% | 53.4% | 50.3% | 50.1% | 51.0% |
| Operating margin | 28.8% | 25.9% | 29.5% | 22.2% | 23.4% | 25.9% | 25.6% | 22.0% | 20.4% | 10.7% |
| Net margin | 23.3% | 31.1% | 28.3% | 22.3% | 23.0% | 22.6% | 24.5% | 23.9% | 21.6% | 13.4% |
| Free cash flow margin | 28.7% | 14.8% | 24.4% | 29.2% | 27.5% | 25.9% | 20.5% | 18.7% | 19.1% | 20.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 5.2 | 2.7 | 4.5 | 6.7 | 6.5 | 6.9 | 4.6 | 4.1 | 4.1 | 4.0 |
| Capital expenditure | −0.1 | −0.1 | −0.0 | −0.1 | −0.1 | −0.1 | −0.1 | −0.1 | −0.0 | −0.0 |
| Free cash flow | 5.2 | 2.7 | 4.4 | 6.6 | 6.4 | 6.8 | 4.4 | 4.0 | 4.1 | 4.0 |
| Growth | −48.3% | +65.2% | +50.0% | −3.0% | +6.0% | −35.0% | −8.9% | +1.7% | −3.5% | |
| Dividends paid | −5.2 | −6.2 | −5.8 | −5.1 | −4.8 | −5.2 | −5.2 | −4.8 | −4.9 | −4.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 9.2 | 5.0 | 2.7 | 6.5 | 8.3 | 4.2 | 5.3 | 3.0 | 4.5 | 8.1 |
| Shareholders’ equity | 21.3 | 21.0 | 21.0 | 21.9 | 23.1 | 23.7 | 23.8 | 24.5 | 24.3 | 23.0 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 62.2% | 61.1% | 66.1% | 55.3% | 52.3% | 52.7% | 53.4% | 50.3% | 50.1% | 51.0% | |
| 28.8% | 25.9% | 29.5% | 22.2% | 23.4% | 25.9% | 25.6% | 22.0% | 20.4% | 10.7% | |
| 29.8% | 34.4% | 30.7% | 24.4% | 25.0% | 26.1% | 26.1% | 25.6% | 23.1% | 14.2% | |
| 23.3% | 31.1% | 28.3% | 22.3% | 23.0% | 22.6% | 24.5% | 23.9% | 21.6% | 13.4% | |
| 28.7% | 14.8% | 24.4% | 29.2% | 27.5% | 25.9% | 20.5% | 18.7% | 19.1% | 20.3% | |
| Spending | ||||||||||
| 19.5% | 18.9% | 20.7% | 18.5% | 17.0% | 15.4% | 16.2% | 16.4% | 15.8% | 20.8% | |
| 7.7% | 9.3% | 9.0% | 9.2% | 7.8% | 6.1% | 7.1% | 6.6% | 7.8% | 11.9% | |
| 0.4% | 0.4% | 0.3% | 0.2% | 0.3% | 0.3% | 0.6% | 0.3% | 0.0% | 0.1% | |
| 21.8% | 9.6% | 7.9% | 8.3% | 7.9% | 13.6% | 5.9% | 6.5% | 6.7% | 5.9% | |
| Returns | ||||||||||
| 19.7% | 26.7% | 24.5% | 23.1% | 23.3% | 25.1% | 22.2% | 21.1% | 19.1% | 11.3% | |
| 14.5% | 20.5% | 19.8% | 16.3% | 16.6% | 17.9% | 16.7% | 16.3% | 15.1% | 8.6% | |
| Balance and payout | ||||||||||
| 26.6% | 23.2% | 19.2% | 29.5% | 28.7% | 28.4% | 25.0% | 22.6% | 20.9% | 23.6% | |
| 123.5% | 110.0% | 113.0% | 99.9% | 88.7% | 87.4% | 98.9% | 93.7% | 105.1% | 172.9% | |
| 100.3% | 230.8% | 131.2% | 76.3% | 74.2% | 76.2% | 118.0% | 119.9% | 118.6% | 113.7% | |