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 | 119.0 | 118.1 | 124.8 | 123.1 | 95.8 | 108.3 | 114.9 | 115.5 | 112.9 | 107.1 |
| Growth | −0.7% | +5.7% | −1.4% | −22.1% | +13.1% | +6.0% | +0.5% | −2.2% | −5.1% | |
| Operating income | 22.5 | 17.2 | 19.7 | 18.8 | −1.2 | 15.1 | 13.1 | 11.5 | 2.4 | −11.0 |
| Net income | 18.2 | 54.7 | 13.7 | 13.3 | −1.9 | 11.2 | 9.2 | 9.5 | 3.5 | −7.9 |
| Growth | +200.9% | −75.0% | −3.0% | −114.4% | −17.5% | +3.2% | −63.6% | −328.3% | ||
| EPS, diluted | 3.09 | 9.27 | 2.30 | 2.23 | −0.32 | 1.85 | 1.52 | 1.55 | 0.55 | −1.22 |
| Growth | +200.0% | −75.2% | −3.0% | −114.3% | −17.8% | +2.0% | −64.5% | −321.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 18.9% | 14.6% | 15.8% | 15.3% | −1.3% | 13.9% | 11.4% | 9.9% | 2.1% | −10.3% |
| Net margin | 15.3% | 46.3% | 11.0% | 10.8% | −2.0% | 10.3% | 8.0% | 8.2% | 3.1% | −7.4% |
| Free cash flow margin | 21.3% | −0.7% | 15.7% | 15.9% | 10.2% | 14.0% | 9.7% | 9.5% | 8.9% | 2.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 29.3 | 5.4 | 25.6 | 25.3 | 12.1 | 19.1 | 17.1 | 15.4 | 13.8 | 5.5 |
| Capital expenditure | −4.0 | −6.2 | −5.9 | −5.7 | −2.3 | −4.0 | −6.0 | −4.4 | −3.8 | −3.0 |
| Free cash flow | 25.3 | −0.9 | 19.6 | 19.6 | 9.8 | 15.1 | 11.1 | 11.0 | 10.0 | 2.4 |
| Growth | −103.4% | −0.2% | −50.1% | +54.8% | −26.5% | −1.0% | −9.2% | −75.8% | ||
| Dividends paid | −7.6 | −5.3 | −11.9 | −8.6 | −3.7 | −1.9 | −19.8 | −19.9 | −22.5 | −6.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 26.7 | 53.0 | 44.7 | 44.0 | 51.4 | 54.8 | 36.8 | 29.6 | 18.9 | 22.5 |
| Total debt | 35.3 | 25.0 | 20.0 | 10.0 | 10.0 | 0.0 | 0.0 | 0.0 | 5.0 | 5.0 |
| Net cash (debt) | −8.6 | 28.0 | 24.7 | 34.0 | 41.4 | 54.8 | 36.8 | 29.6 | 13.9 | 17.5 |
| Shareholders’ equity | 135.0 | 179.5 | 185.0 | 192.4 | 190.5 | 196.9 | 178.5 | 170.5 | 165.9 | 151.5 |
| Debt to equity | 0.26 | 0.14 | 0.11 | 0.05 | 0.05 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 18.9% | 14.6% | 15.8% | 15.3% | −1.3% | 13.9% | 11.4% | 9.9% | 2.1% | −10.3% | |
| 18.3% | 13.8% | 15.5% | 15.2% | −1.3% | 14.2% | 12.2% | 11.1% | 4.0% | −9.8% | |
| 15.3% | 46.3% | 11.0% | 10.8% | −2.0% | 10.3% | 8.0% | 8.2% | 3.1% | −7.4% | |
| 21.3% | −0.7% | 15.7% | 15.9% | 10.2% | 14.0% | 9.7% | 9.5% | 8.9% | 2.3% | |
| Spending | ||||||||||
| 9.2% | 9.9% | 9.1% | 9.3% | 12.1% | 9.3% | 12.4% | 9.5% | 11.0% | 11.5% | |
| 3.3% | 5.3% | 4.7% | 4.7% | 2.4% | 3.7% | 5.2% | 3.8% | 3.3% | 2.8% | |
| 40.7% | −36.3% | 29.4% | 29.0% | n/a | 27.6% | 34.3% | 26.2% | 24.3% | n/a | |
| Returns | ||||||||||
| 13.5% | 30.5% | 7.4% | 6.9% | −1.0% | 5.7% | 5.2% | 5.6% | 2.1% | −5.2% | |
| 8.3% | 22.0% | 5.5% | 5.3% | −0.8% | 4.5% | 3.8% | 4.1% | 1.6% | −3.9% | |
| Balance and payout | ||||||||||
| 0.26 | 0.14 | 0.11 | 0.05 | 0.05 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 | |
| 38.6% | 27.9% | 25.5% | 23.8% | 22.7% | 20.6% | 25.8% | 26.6% | 25.2% | 24.8% | |
| 42.0% | 9.7% | 86.7% | 64.9% | n/a | 17.2% | 215.0% | 209.2% | 650.9% | n/a | |
| 30.1% | n/a | 60.4% | 44.0% | 38.0% | 12.6% | 177.7% | 180.3% | 225.1% | 265.5% | |