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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 73.3% | 73.4% | 73.8% | 74.1% | 73.7% | 74.0% | 71.0% | 72.1% | 71.5% | 72.4% | |
| 2.9% | 0.4% | 1.5% | 4.5% | 5.6% | 7.8% | 3.9% | 4.2% | 4.4% | 5.2% | |
| 2.7% | 0.9% | 0.9% | 4.3% | 5.9% | 7.2% | 3.6% | 4.5% | 4.1% | 6.2% | |
| 0.2% | −4.0% | −0.3% | 1.9% | 6.0% | 6.8% | −0.1% | 3.4% | 1.7% | 4.1% | |
| −2.2% | 1.5% | 4.7% | 0.9% | 8.5% | 6.3% | −1.6% | 6.9% | 3.2% | 6.0% | |
| Spending | ||||||||||
| 0.9% | 1.0% | 0.8% | 0.6% | 0.4% | 0.3% | 0.4% | 0.4% | 0.4% | 0.4% | |
| 35.3% | 37.9% | 37.9% | 35.5% | 34.1% | 34.7% | 36.3% | 37.5% | 36.1% | 37.2% | |
| 3.2% | 1.6% | 1.3% | 1.4% | 1.3% | 1.5% | 1.8% | 2.4% | 2.4% | 1.3% | |
| 92.7% | 528.8% | 137.6% | 55.7% | −0.6% | 5.1% | 96.4% | 18.7% | 57.2% | 31.4% | |
| Returns | ||||||||||
| 0.5% | −11.5% | −1.0% | 5.4% | 14.6% | 18.7% | −0.3% | 9.4% | 4.8% | 12.1% | |
| 0.3% | −7.1% | −0.6% | 3.3% | 9.2% | 11.7% | −0.2% | 6.0% | 3.2% | 7.5% | |
| Balance and payout | ||||||||||
| 0.07 | 0.11 | n/a | 0.00 | 0.02 | 0.01 | 0.01 | 0.00 | n/a | n/a | |
| 35.6% | 38.7% | 37.5% | 39.3% | 37.0% | 37.7% | 36.0% | 36.1% | 33.2% | 38.1% | |
| 1,112.4% | n/a | n/a | n/a | 0.0% | 65.7% | n/a | n/a | n/a | n/a | |
| n/a | 36.8% | 0.0% | n/a | 0.0% | 97.6% | n/a | 20.8% | 61.8% | 56.5% | |