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 | 94.1 | 101.8 | 108.3 | 111.4 | 105.8 | 130.0 | 125.5 | 111.5 | 101.7 | 98.3 |
| Growth | +8.2% | +6.4% | +2.8% | −5.0% | +22.9% | −3.5% | −11.2% | −8.8% | −3.3% | |
| Operating income | 21.9 | 24.2 | 26.4 | 21.9 | 26.7 | 35.1 | 31.0 | 25.8 | 21.6 | 16.9 |
| Net income | 14.4 | 15.7 | 20.1 | 17.3 | 19.9 | 26.2 | 23.6 | 20.8 | 18.0 | 14.8 |
| Growth | +8.9% | +28.6% | −14.2% | +15.2% | +31.6% | −9.8% | −12.1% | −13.2% | −17.7% | |
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 2.60 | 2.34 | 2.06 | 1.78 | 1.47 |
| Growth | −10.0% | −12.0% | −13.6% | −17.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.5% | 60.7% | 61.0% | 63.3% | 62.9% | 62.7% | 62.4% | 61.3% | 61.2% | 60.0% |
| Operating margin | 23.3% | 23.8% | 24.3% | 19.7% | 25.2% | 27.0% | 24.7% | 23.1% | 21.2% | 17.2% |
| Net margin | 15.3% | 15.4% | 18.6% | 15.5% | 18.8% | 20.1% | 18.8% | 18.6% | 17.7% | 15.1% |
| Free cash flow margin | 15.4% | 14.7% | 17.7% | 13.3% | 17.7% | 18.6% | 11.4% | 19.5% | 18.5% | 15.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.8 | 18.0 | 21.1 | 16.0 | 19.3 | 25.1 | 15.2 | 23.4 | 20.9 | 17.2 |
| Capital expenditure | −0.2 | −3.1 | −1.9 | −1.2 | −0.6 | −1.0 | −0.9 | −1.6 | −2.0 | −1.8 |
| Free cash flow | 14.5 | 15.0 | 19.1 | 14.8 | 18.7 | 24.2 | 14.3 | 21.8 | 18.9 | 15.4 |
| Growth | +3.0% | +27.9% | −22.6% | +26.5% | +29.0% | −40.8% | +52.3% | −13.4% | −18.6% | |
| Dividends paid | −8.6 | −13.0 | −9.8 | −46.0 | −11.3 | −14.9 | −9.5 | −13.1 | −13.5 | −13.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.3 | 37.9 | 32.4 | 16.1 | 23.6 | 32.9 | 37.7 | 46.4 | 51.7 | 53.2 |
| Shareholders’ equity | 45.7 | 55.5 | 66.1 | 37.4 | 46.1 | 60.4 | 71.0 | 78.7 | 83.1 | 84.2 |
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 | ||||||||||
| 35.3 | 37.9 | 32.4 | 16.1 | 23.6 | 32.9 | 37.7 | 46.4 | 51.7 | 53.2 | |
| n/a | n/a | 16.5 | 17.0 | 20.1 | 20.7 | 17.5 | 15.4 | 14.4 | 13.7 | |
| 7.4 | 8.0 | 8.0 | 11.1 | 11.5 | 15.6 | 17.8 | 15.6 | 14.6 | 13.4 | |
| 4.4 | 7.0 | 8.4 | 8.9 | 8.6 | 8.6 | 8.4 | 9.0 | 9.7 | 10.2 | |
| 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | |
| 70.6 | 77.1 | 86.8 | 61.0 | 71.6 | 88.9 | 97.7 | 100.2 | 105.9 | 105.0 | |
| Growth | +9.3% | +12.6% | −29.8% | +17.4% | +24.2% | +9.9% | +2.6% | +5.6% | −0.9% | |
| Liabilities | ||||||||||
| 24.5 | 21.0 | 20.5 | 23.4 | 25.2 | 28.4 | 26.5 | 21.4 | 22.7 | 20.9 | |
| Equity | ||||||||||
| 36.5 | 45.5 | 56.1 | 27.2 | 35.8 | 50.1 | 61.0 | 68.5 | 72.9 | 74.0 | |
| 45.7 | 55.5 | 66.1 | 37.4 | 46.1 | 60.4 | 71.0 | 78.7 | 83.1 | 84.2 | |
| Growth | +21.4% | +19.1% | −43.4% | +23.4% | +30.9% | +17.6% | +10.9% | +5.6% | +1.3% | |
| Per share and net cash | ||||||||||
| 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | |
| calc | 4.53 | 5.50 | 6.55 | 3.70 | 4.57 | 5.98 | 7.03 | 7.80 | 8.23 | 8.34 |
Lines marked calc are worked out here from filed figures; point at one for how.