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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 3.4 | 10.5 | 21.8 | 8.5 | 37.7 | 34.6 | 0.7 | 41.2 | 25.3 | 35.3 | |
| Growth | +208.0% | +107.5% | −60.9% | +340.7% | −8.1% | −97.9% | +5,706.5% | −38.6% | +39.6% | |
| 4.8 | 8.6 | 9.8 | 10.6 | 10.7 | 11.2 | 11.0 | 11.8 | 14.2 | 13.8 | |
| Investment | ||||||||||
| −11.0 | −5.5 | −4.8 | −5.1 | −4.9 | −6.7 | −7.6 | −10.5 | −11.0 | −6.5 | |
| calc | −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% | |||
| calc | −0.40 | 0.27 | 0.89 | 0.17 | 1.64 | 1.37 | −0.36 | 1.58 | 0.75 | 1.56 |
| −11.5 | −3.2 | 0.2 | −5.1 | −4.9 | −6.6 | −7.6 | −10.5 | −11.0 | −6.5 | |
| Financing | ||||||||||
| −0.3 | 1.6 | −12.2 | −0.1 | 3.9 | −31.7 | −16.2 | −8.0 | −9.9 | −23.8 | |
| −7.5 | −1.8 | 0.0 | n/a | 0.0 | −19.9 | 0.0 | n/a | n/a | n/a | |
| 0.0 | 0.0 | n/a | n/a | 0.0 | −7.4 | −13.6 | −6.4 | −8.9 | −16.3 | |
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.