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 | 341.2 | 342.0 | 364.8 | 362.2 | 385.2 | 444.1 | 421.9 | 445.3 | 454.4 | 480.1 |
| Growth | +0.3% | +6.7% | −0.7% | +6.3% | +15.3% | −5.0% | +5.5% | +2.0% | +5.7% | |
| Operating income | 10.0 | 1.4 | 5.4 | 16.1 | 21.5 | 34.7 | 16.3 | 18.7 | 20.1 | 24.7 |
| Net income | 0.7 | −13.8 | −1.2 | 6.9 | 23.0 | 30.2 | −0.4 | 15.1 | 7.7 | 19.5 |
| Growth | −2,147.0% | +231.3% | +31.6% | −101.3% | −49.0% | +153.7% | ||||
| EPS, diluted | 0.11 | −0.69 | −0.04 | 0.34 | 1.07 | 1.42 | −0.02 | 0.77 | 0.40 | 1.06 |
| Growth | −727.3% | +214.7% | +32.7% | −101.4% | −48.1% | +165.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.3% | 73.4% | 73.8% | 74.1% | 73.7% | 74.0% | 71.0% | 72.1% | 71.5% | 72.4% |
| Operating margin | 2.9% | 0.4% | 1.5% | 4.5% | 5.6% | 7.8% | 3.9% | 4.2% | 4.4% | 5.2% |
| Net margin | 0.2% | −4.0% | −0.3% | 1.9% | 6.0% | 6.8% | −0.1% | 3.4% | 1.7% | 4.1% |
| Free cash flow margin | −2.2% | 1.5% | 4.7% | 0.9% | 8.5% | 6.3% | −1.6% | 6.9% | 3.2% | 6.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.4 | 10.5 | 21.8 | 8.5 | 37.7 | 34.6 | 0.7 | 41.2 | 25.3 | 35.3 |
| Capital expenditure | −11.0 | −5.5 | −4.8 | −5.1 | −4.9 | −6.7 | −7.6 | −10.5 | −11.0 | −6.5 |
| Free cash flow | −7.6 | 5.0 | 17.0 | 3.4 | 32.8 | 27.9 | −6.9 | 30.7 | 14.3 | 28.8 |
| Growth | +238.4% | −79.8% | +851.9% | −14.7% | −124.8% | −53.4% | +101.3% | |||
| Buybacks | 0.0 | 0.0 | n/a | n/a | 0.0 | −7.4 | −13.6 | −6.4 | −8.9 | −16.3 |
| Dividends paid | −7.5 | −1.8 | 0.0 | n/a | 0.0 | −19.9 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 32.3 | 42.9 | 50.6 | 53.6 | 92.1 | 86.2 | 60.0 | 82.4 | 84.7 | 93.9 |
| Total debt | 9.9 | 13.2 | n/a | 0.0 | 3.7 | 2.4 | 1.2 | 0.0 | n/a | n/a |
| Net cash (debt) | 22.4 | 29.7 | n/a | 53.6 | 88.3 | 83.8 | 58.9 | 82.4 | n/a | n/a |
| Shareholders’ equity | 132.4 | 119.7 | 120.6 | 129.4 | 157.2 | 161.4 | 147.0 | 159.5 | 161.0 | 161.6 |
| Debt to equity | 0.07 | 0.11 | n/a | 0.00 | 0.02 | 0.01 | 0.01 | 0.00 | n/a | n/a |
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 | ||||||||||
| 32.3 | 42.9 | 50.6 | 53.6 | 92.1 | 86.2 | 60.0 | 82.4 | 84.7 | 93.9 | |
| 7.7 | 8.9 | 7.8 | 7.3 | 7.4 | 8.9 | 14.1 | 8.8 | 9.5 | 8.6 | |
| 47.6 | 44.0 | 42.0 | 46.7 | 47.7 | 60.9 | 67.9 | 66.9 | 59.4 | 68.3 | |
| 73.3 | 69.1 | 64.1 | 59.5 | 54.4 | 50.9 | 46.2 | 45.0 | 39.6 | 32.9 | |
| 205.6 | 195.2 | 193.0 | 213.1 | 249.5 | 258.9 | 229.8 | 249.8 | 240.9 | 261.1 | |
| Growth | −5.0% | −1.1% | +10.4% | +17.1% | +3.8% | −11.2% | +8.7% | −3.6% | +8.4% | |
| Liabilities | ||||||||||
| 9.9 | 0.0 | n/a | 0.0 | 1.3 | 1.2 | 1.2 | 0.0 | n/a | n/a | |
| n/a | 13.2 | n/a | 0.0 | 2.4 | 1.2 | 0.0 | 0.0 | n/a | n/a | |
| calc | 9.9 | 13.2 | n/a | 0.0 | 3.7 | 2.4 | 1.2 | 0.0 | n/a | n/a |
| 73.2 | 75.5 | 72.4 | 83.6 | 92.3 | 97.5 | 82.7 | 90.2 | 79.9 | 99.6 | |
| Equity | ||||||||||
| 12.7 | −2.1 | −2.1 | 4.7 | 26.0 | 35.0 | 34.6 | 49.7 | 57.4 | 76.9 | |
| 132.4 | 119.7 | 120.6 | 129.4 | 157.2 | 161.4 | 147.0 | 159.5 | 161.0 | 161.6 | |
| Growth | −9.6% | +0.7% | +7.4% | +21.5% | +2.7% | −8.9% | +8.5% | +0.9% | +0.3% | |
| Per share and net cash | ||||||||||
| calc | 22.4 | 29.7 | n/a | 53.6 | 88.3 | 83.8 | 58.9 | 82.4 | n/a | n/a |
| 18.8 | 18.9 | 19.2 | 19.4 | 19.7 | 19.7 | 19.1 | 18.9 | 18.5 | 17.5 | |
| calc | 7.06 | 6.33 | 6.28 | 6.67 | 7.98 | 8.18 | 7.70 | 8.45 | 8.71 | 9.23 |
Lines marked calc are worked out here from filed figures; point at one for how.