Closing prices at the end of each trading day, from 13 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 | n/a | 197.6 | 191.9 | 77.6 | 62.1 | 60.0 | 49.1 | 43.9 | 43.0 | 39.8 |
| Growth | −2.9% | −59.6% | −20.0% | −3.3% | −18.1% | −10.6% | −2.2% | −7.4% | ||
| Operating income | 64.1 | 43.1 | 33.7 | −7.0 | 0.7 | 1.6 | −0.3 | −1.7 | −1.3 | −1.8 |
| Net income | 55.1 | 23.6 | 31.0 | −5.6 | 0.8 | 1.1 | 0.3 | 0.6 | 0.6 | −0.9 |
| Growth | −57.2% | +31.6% | −118.1% | +28.7% | −71.2% | +81.5% | +0.7% | −254.2% | ||
| EPS, diluted | 4.83 | 2.09 | 2.74 | −0.52 | 0.07 | 0.09 | 0.03 | 0.05 | 0.05 | −0.08 |
| Growth | −56.7% | +31.1% | −119.0% | +28.6% | −66.7% | +66.7% | +0.0% | −260.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 80.4% | 79.5% | 74.1% | 72.6% | 75.0% | 74.2% | 74.6% | 74.0% | 73.5% |
| Operating margin | n/a | 21.8% | 17.6% | −9.0% | 1.1% | 2.6% | −0.5% | −3.8% | −3.0% | −4.5% |
| Net margin | n/a | 11.9% | 16.2% | −7.2% | 1.4% | 1.8% | 0.6% | 1.3% | 1.3% | −2.2% |
| Free cash flow margin | n/a | 13.3% | 15.4% | −24.3% | 2.7% | 1.3% | −10.2% | −9.8% | −8.0% | −15.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 53.2 | 26.6 | 29.7 | −18.6 | 1.9 | 1.0 | −4.9 | −4.3 | −3.4 | −6.0 |
| Capital expenditure | −0.9 | −0.3 | −0.2 | −0.2 | −0.2 | −0.2 | −0.1 | −0.0 | −0.1 | −0.1 |
| Free cash flow | 52.3 | 26.3 | 29.5 | −18.8 | 1.7 | 0.8 | −5.0 | −4.3 | −3.4 | −6.1 |
| Growth | −49.6% | +12.0% | −163.8% | −52.7% | −731.5% | |||||
| Buybacks | −23.7 | 0.0 | 0.0 | −10.1 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −6.9 | −17.2 | −31.5 | −7.3 | −9.1 | −9.1 | −9.1 | −9.2 | −9.2 | −9.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 125.9 | 135.3 | 132.7 | 96.0 | 92.4 | 83.8 | 69.7 | 56.2 | 13.5 | 6.8 |
| Shareholders’ equity | 82.4 | 90.6 | 89.9 | 75.1 | 67.7 | 59.5 | 50.2 | 41.6 | 32.9 | 23.4 |
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 | ||||||||||
| 125.9 | 135.3 | 132.7 | 96.0 | 92.4 | 83.8 | 69.7 | 56.2 | 13.5 | 6.8 | |
| 11.3 | 8.4 | 12.2 | 6.4 | 3.8 | 5.3 | 4.5 | 4.3 | 3.3 | 2.0 | |
| 1.4 | 1.1 | 0.9 | 0.7 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | |
| 1.8 | 1.8 | 1.8 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 148.1 | 159.6 | 157.9 | 118.5 | 105.9 | 98.4 | 82.8 | 69.1 | 55.4 | 38.4 | |
| Growth | +7.8% | −1.0% | −25.0% | −10.6% | −7.2% | −15.8% | −16.6% | −19.9% | −30.6% | |
| Liabilities | ||||||||||
| 65.6 | 68.9 | 68.1 | 43.4 | 38.2 | 38.9 | 32.7 | 27.5 | 22.5 | 15.0 | |
| Equity | ||||||||||
| 38.5 | 44.9 | 44.4 | 16.1 | 7.8 | −0.2 | −9.1 | −17.7 | −26.3 | −36.4 | |
| 82.4 | 90.6 | 89.9 | 75.1 | 67.7 | 59.5 | 50.2 | 41.6 | 32.9 | 23.4 | |
| Growth | +9.9% | −0.8% | −16.5% | −9.8% | −12.1% | −15.7% | −17.1% | −21.0% | −28.7% | |
| Per share and net cash | ||||||||||
| 11.3 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.5 | 11.5 | 11.5 | 8.6 | |
| calc | 7.27 | 7.97 | 7.88 | 6.57 | 5.93 | 5.21 | 4.35 | 3.61 | 2.86 | 2.73 |
Lines marked calc are worked out here from filed figures; point at one for how.