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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 26.7% | 25.9% | 24.6% | 25.4% | 25.8% | 26.1% | 29.1% | 29.1% | 28.7% | 27.5% | |
| 2.2% | 0.1% | 2.7% | 3.4% | −7.3% | 6.9% | 10.1% | 9.0% | 8.0% | 7.9% | |
| 1.9% | −0.1% | 2.0% | 2.5% | −8.0% | 6.8% | 10.0% | 8.4% | 7.3% | 6.9% | |
| 1.0% | 1.1% | 1.4% | 2.1% | −5.9% | 5.4% | 7.3% | 6.4% | 4.8% | 5.1% | |
| 6.1% | 2.2% | −0.8% | −2.7% | 16.5% | 0.2% | 9.6% | 3.6% | 1.3% | 5.4% | |
| Spending | ||||||||||
| 22.7% | 21.6% | 20.2% | 21.1% | 25.1% | 20.6% | 18.8% | 19.8% | 20.4% | 19.1% | |
| 0.5% | 0.6% | 0.8% | 0.2% | 0.3% | 0.3% | 0.3% | 1.1% | 0.9% | 0.5% | |
| 46.8% | n/a | 30.5% | 15.8% | n/a | 21.0% | 26.7% | 24.2% | 34.0% | 26.0% | |
| Returns | ||||||||||
| 5.6% | 9.1% | 10.0% | 12.5% | −39.9% | 42.3% | 65.4% | 65.3% | 39.8% | 35.5% | |
| 2.5% | 2.7% | 3.3% | 4.2% | −13.0% | 15.1% | 23.7% | 14.0% | 10.1% | 12.2% | |
| Balance and payout | ||||||||||
| 55.2% | 69.9% | 66.6% | 66.3% | 67.5% | 64.4% | 63.7% | 78.6% | 74.6% | 65.8% | |
| 0.0% | 606.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 39.5% | 311.6% | n/a | n/a | 9.0% | 2,606.1% | 64.1% | 269.8% | 216.8% | 42.4% | |