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 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176.4 | 186.7 | 200.4 | 191.1 | 150.4 | 203.9 | 284.7 | 263.2 | 278.4 | 319.4 |
| Growth | +5.8% | +7.3% | −4.6% | −21.3% | +35.5% | +39.6% | −7.5% | +5.8% | +14.7% | |
| Operating income | 3.8 | 0.3 | 5.4 | 6.6 | −11.0 | 14.1 | 28.8 | 23.7 | 22.3 | 25.1 |
| Net income | 1.8 | 2.0 | 2.7 | 4.1 | −8.9 | 11.0 | 20.9 | 16.8 | 13.3 | 16.3 |
| Growth | +14.3% | +35.1% | +49.5% | −318.6% | +90.1% | −19.4% | −20.8% | +22.6% | ||
| EPS, diluted | 0.14 | 0.17 | 0.22 | n/a | −0.73 | 0.95 | 2.00 | 1.96 | 1.68 | 2.14 |
| Growth | +21.4% | +29.4% | +110.5% | −2.0% | −14.3% | +27.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.7% | 25.9% | 24.6% | 25.4% | 25.8% | 26.1% | 29.1% | 29.1% | 28.7% | 27.5% |
| Operating margin | 2.2% | 0.1% | 2.7% | 3.4% | −7.3% | 6.9% | 10.1% | 9.0% | 8.0% | 7.9% |
| Net margin | 1.0% | 1.1% | 1.4% | 2.1% | −5.9% | 5.4% | 7.3% | 6.4% | 4.8% | 5.1% |
| Free cash flow margin | 6.1% | 2.2% | −0.8% | −2.7% | 16.5% | 0.2% | 9.6% | 3.6% | 1.3% | 5.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.6 | 5.1 | −0.1 | −4.8 | 25.2 | 0.9 | 28.3 | 12.5 | 6.2 | 19.0 |
| Capital expenditure | −0.8 | −1.0 | −1.5 | −0.4 | −0.5 | −0.6 | −0.9 | −2.9 | −2.6 | −1.6 |
| Free cash flow | 10.8 | 4.0 | −1.6 | −5.1 | 24.8 | 0.3 | 27.4 | 9.6 | 3.6 | 17.4 |
| Growth | −62.6% | −139.2% | −98.6% | +7,794.5% | −65.1% | −62.3% | +382.8% | |||
| Buybacks | −4.3 | −0.4 | n/a | n/a | −2.2 | −9.0 | −17.6 | −25.8 | −7.8 | −7.4 |
| Dividends paid | 0.0 | −12.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.3 | 2.9 | 0.5 | 1.8 | 0.7 | 0.2 | 0.3 | 6.3 | 4.7 | 2.9 |
| Shareholders’ equity | 31.3 | 22.0 | 27.2 | 32.4 | 22.2 | 26.0 | 32.0 | 25.8 | 33.5 | 46.0 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2021 2 Jan 2021 | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.3 | 2.9 | 0.5 | 1.8 | 0.7 | 0.2 | 0.3 | 6.3 | 4.7 | 2.9 | |
| 45.2 | 46.1 | 52.3 | 59.8 | 36.0 | 48.2 | 50.8 | 70.7 | 78.0 | n/a | |
| 4.1 | 3.4 | 3.5 | 2.7 | 2.1 | 1.9 | 2.1 | 4.0 | 7.4 | 7.3 | |
| 12.3 | 11.7 | 17.5 | 16.4 | 16.4 | 16.4 | 22.1 | 22.1 | 22.1 | 22.1 | |
| 69.8 | 73.3 | 81.5 | 96.2 | 68.3 | 72.9 | 88.0 | 120.5 | 132.1 | 134.4 | |
| Growth | +4.9% | +11.2% | +18.0% | −28.9% | +6.6% | +20.7% | +37.0% | +9.6% | +1.8% | |
| Liabilities | ||||||||||
| 38.6 | 51.2 | 54.3 | 63.8 | 46.1 | 46.9 | 56.0 | 94.7 | 98.6 | 88.4 | |
| Equity | ||||||||||
| −67.9 | −65.9 | −63.2 | −59.1 | −68.0 | −57.0 | −36.1 | −19.3 | −5.9 | 10.4 | |
| 31.3 | 22.0 | 27.2 | 32.4 | 22.2 | 26.0 | 32.0 | 25.8 | 33.5 | 46.0 | |
| Growth | −29.5% | +23.5% | +19.1% | −31.4% | +16.8% | +23.1% | −19.3% | +29.8% | +37.3% | |
| Per share and net cash | ||||||||||
| 12.0 | 12.2 | 12.8 | 13.0 | 11.5 | 10.3 | 9.3 | 7.8 | 7.6 | 7.4 | |
| calc | 2.61 | 1.81 | 2.13 | 2.49 | 1.93 | 2.52 | 3.44 | 3.29 | 4.40 | 6.25 |
Lines marked calc are worked out here from filed figures; point at one for how.