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 | 196.6 | 211.4 | 234.4 | 252.1 | 250.0 | 286.5 | 293.4 | 261.3 | 274.9 | 301.9 |
| Growth | +7.5% | +10.9% | +7.5% | −0.8% | +14.6% | +2.4% | −11.0% | +5.2% | +9.8% | |
| Operating income | −12.7 | −6.7 | 7.5 | 16.9 | 6.2 | 18.2 | −3.3 | −31.7 | −3.9 | 11.4 |
| Net income | −8.7 | −7.5 | 11.7 | 22.6 | 9.6 | 7.8 | −0.2 | −21.6 | 6.0 | 20.3 |
| Growth | +92.3% | −57.3% | −18.9% | −102.1% | +235.5% | |||||
| EPS, diluted | −0.20 | −0.17 | 0.25 | 0.47 | 0.20 | 0.16 | 0.00 | −0.50 | 0.14 | 0.45 |
| Growth | +88.0% | −57.4% | −20.0% | −100.0% | +221.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 81.8% | 81.3% | 82.2% | 82.1% | 82.0% | 81.7% | 81.6% | 80.2% | 80.6% | 80.7% |
| Operating margin | −6.5% | −3.2% | 3.2% | 6.7% | 2.5% | 6.4% | −1.1% | −12.1% | −1.4% | 3.8% |
| Net margin | −4.4% | −3.5% | 5.0% | 9.0% | 3.9% | 2.7% | −0.1% | −8.3% | 2.2% | 6.7% |
| Free cash flow margin | 14.8% | 11.5% | 17.2% | 17.7% | 22.1% | 23.1% | 8.0% | −3.4% | 24.1% | 13.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.5 | 31.5 | 49.3 | 52.9 | 63.9 | 71.8 | 32.1 | −3.5 | 71.6 | 50.1 |
| Capital expenditure | −9.4 | −7.2 | −8.9 | −8.2 | −8.7 | −5.6 | −8.8 | −5.4 | −5.3 | −8.5 |
| Free cash flow | 29.1 | 24.3 | 40.4 | 44.7 | 55.2 | 66.2 | 23.3 | −8.9 | 66.3 | 41.6 |
| Growth | −16.6% | +66.5% | +10.7% | +23.5% | +19.9% | −64.7% | −138.3% | −37.4% | ||
| Buybacks | −22.0 | −0.4 | −4.3 | −24.5 | −45.3 | −52.5 | −59.5 | −63.2 | −0.8 | −10.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 79.6 | 65.2 | 45.2 | 40.8 | 54.8 | 92.5 | 46.2 | 70.5 | 98.7 | 105.1 |
| Shareholders’ equity | 299.8 | 315.4 | 364.0 | 395.3 | 388.5 | 370.0 | 332.2 | 284.1 | 316.3 | 349.4 |
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 | ||||||||||
| 79.6 | 65.2 | 45.2 | 40.8 | 54.8 | 92.5 | 46.2 | 70.5 | 98.7 | 105.1 | |
| 19.4 | 16.2 | 17.2 | 22.6 | 16.8 | 13.2 | 17.8 | 20.3 | 16.8 | 35.0 | |
| 17.1 | 18.8 | 18.4 | 13.9 | 13.9 | 11.6 | 11.4 | 15.5 | 14.0 | 13.2 | |
| 26.4 | 23.6 | 23.7 | 23.0 | 23.0 | 20.2 | 21.1 | 18.2 | 15.6 | 16.5 | |
| 30.1 | 32.2 | 32.2 | 41.1 | 41.1 | 41.1 | 68.0 | 68.0 | 68.0 | 68.0 | |
| 430.3 | 471.4 | 532.7 | 595.2 | 623.3 | 635.4 | 643.6 | 571.9 | 618.7 | 671.2 | |
| Growth | +9.5% | +13.0% | +11.7% | +4.7% | +1.9% | +1.3% | −11.1% | +8.2% | +8.5% | |
| Equity | ||||||||||
| 89.8 | 82.3 | 101.6 | 124.1 | 133.8 | 141.6 | 141.4 | 119.8 | 125.9 | 146.1 | |
| 299.8 | 315.4 | 364.0 | 395.3 | 388.5 | 370.0 | 332.2 | 284.1 | 316.3 | 349.4 | |
| Growth | +5.2% | +15.4% | +8.6% | −1.7% | −4.8% | −10.2% | −14.5% | +11.3% | +10.5% | |
| Per share and net cash | ||||||||||
| 43.2 | 44.1 | 46.3 | 47.0 | 46.4 | 45.9 | 44.3 | 41.7 | 42.6 | 43.1 | |
| calc | 6.94 | 7.15 | 7.85 | 8.41 | 8.37 | 8.07 | 7.50 | 6.81 | 7.43 | 8.10 |
Lines marked calc are worked out here from filed figures; point at one for how.