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 | 252.6 | 266.8 | 346.4 | 376.7 | 526.7 | 537.0 | 578.8 | 543.3 | 565.7 | 566.2 |
| Growth | +5.6% | +29.8% | +8.8% | +39.8% | +2.0% | +7.8% | −6.1% | +4.1% | +0.1% | |
| Net income | 14.6 | 15.0 | 17.0 | 12.1 | 41.0 | 29.4 | −32.0 | 8.8 | 12.0 | 7.0 |
| Growth | +2.6% | +13.0% | −28.9% | +240.0% | −28.2% | −208.6% | +36.8% | −41.7% | ||
| EPS, diluted | 0.98 | 0.99 | 1.10 | 0.79 | 2.65 | 1.83 | −2.03 | 0.54 | 0.73 | 0.46 |
| Growth | +1.0% | +11.1% | −28.2% | +235.4% | −30.9% | −210.9% | +35.2% | −37.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.4% | 36.1% | 35.1% | 34.2% | 35.8% | 34.6% | 33.4% | 37.5% | 39.0% | 37.6% |
| Net margin | 5.8% | 5.6% | 4.9% | 3.2% | 7.8% | 5.5% | −5.5% | 1.6% | 2.1% | 1.2% |
| Free cash flow margin | 1.8% | 6.9% | 4.3% | 2.7% | 5.6% | −0.1% | −2.4% | 13.6% | 5.1% | 2.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.0 | 22.7 | 19.9 | 20.0 | 41.4 | 17.1 | −2.6 | 78.9 | 33.4 | 19.7 |
| Capital expenditure | −7.4 | −4.2 | −4.9 | −9.7 | −11.9 | −17.7 | −11.0 | −5.0 | −4.4 | −3.9 |
| Free cash flow | 4.6 | 18.5 | 15.0 | 10.3 | 29.5 | −0.6 | −13.6 | 74.0 | 29.0 | 15.8 |
| Growth | +301.4% | −18.9% | −31.1% | +185.5% | −102.1% | −60.8% | −45.6% | |||
| Buybacks | −0.7 | n/a | −2.9 | −1.7 | −0.5 | 0.0 | 0.0 | 0.0 | −7.4 | −10.1 |
| Dividends paid | −4.7 | −5.3 | −5.8 | −6.0 | −6.1 | −7.2 | −8.7 | −9.2 | −9.3 | −8.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.6 | 8.1 | 5.4 | 9.0 | 5.2 | 8.9 | 17.7 | 19.9 | 18.8 | 23.7 |
| Total debt | 42.1 | 38.9 | 117.5 | 119.3 | 87.7 | 116.1 | 155.3 | 93.5 | 86.0 | 93.7 |
| Net cash (debt) | −38.5 | −30.8 | −112.2 | −110.3 | −82.5 | −107.2 | −137.6 | −73.6 | −67.3 | −70.0 |
| Shareholders’ equity | 110.6 | 125.0 | 150.9 | 157.6 | 191.6 | 227.0 | 192.6 | 197.6 | 198.9 | 192.8 |
| Debt to equity | 0.38 | 0.31 | 0.78 | 0.76 | 0.46 | 0.51 | 0.81 | 0.47 | 0.43 | 0.49 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 12.0 | 22.7 | 19.9 | 20.0 | 41.4 | 17.1 | −2.6 | 78.9 | 33.4 | 19.7 | |
| Growth | +89.6% | −12.6% | +0.7% | +106.7% | −58.7% | −115.2% | −57.6% | −41.0% | ||
| Investment | ||||||||||
| −7.4 | −4.2 | −4.9 | −9.7 | −11.9 | −17.7 | −11.0 | −5.0 | −4.4 | −3.9 | |
| calc | 4.6 | 18.5 | 15.0 | 10.3 | 29.5 | −0.6 | −13.6 | 74.0 | 29.0 | 15.8 |
| Growth | +301.4% | −18.9% | −31.1% | +185.5% | −102.1% | −60.8% | −45.6% | |||
| calc | 0.31 | 1.22 | 0.97 | 0.68 | 1.90 | −0.04 | −0.86 | 4.58 | 1.76 | 1.03 |
| −22.5 | −9.4 | −90.5 | −9.7 | −6.6 | −34.1 | −17.4 | −5.5 | −8.4 | −3.9 | |
| Financing | ||||||||||
| 13.1 | −8.9 | 68.1 | −6.7 | −38.4 | 21.0 | 28.8 | −71.6 | −24.5 | −11.8 | |
| −4.7 | −5.3 | −5.8 | −6.0 | −6.1 | −7.2 | −8.7 | −9.2 | −9.3 | −8.9 | |
| −0.7 | n/a | −2.9 | −1.7 | −0.5 | 0.0 | 0.0 | 0.0 | −7.4 | −10.1 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.