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 | 82.5 | 85.5 | 87.2 | 106.8 | 107.7 | 98.3 | 131.8 | 158.6 | 164.5 | 191.2 |
| Growth | +3.7% | +1.9% | +22.5% | +0.9% | −8.8% | +34.2% | +20.3% | +3.7% | +16.2% | |
| Operating income | 3.8 | 6.5 | 6.6 | 7.4 | 5.7 | 0.0 | 0.1 | 9.5 | 10.0 | −5.9 |
| Net income | 3.5 | 7.6 | 24.9 | 5.2 | 5.2 | −0.2 | −0.1 | 7.2 | 6.3 | −5.9 |
| Growth | +118.0% | +226.0% | −79.1% | +0.5% | −104.5% | −12.3% | −193.4% | |||
| EPS, diluted | 0.23 | 0.48 | 1.53 | 32.00 | 0.33 | 0.05 | 0.05 | 0.44 | 38.00 | −35.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.4% | 30.7% | 29.3% | 29.2% | 27.1% | 25.1% | 22.3% | 24.7% | 25.7% | 24.1% |
| Operating margin | 4.6% | 7.6% | 7.5% | 6.9% | 5.3% | 0.0% | 0.1% | 6.0% | 6.1% | −3.1% |
| Net margin | 4.3% | 8.9% | 28.6% | 4.9% | 4.9% | −0.2% | −0.1% | 4.5% | 3.8% | −3.1% |
| Free cash flow margin | 7.8% | 6.9% | 7.7% | −8.7% | 17.3% | 1.5% | −2.2% | −0.4% | 8.9% | 3.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 7.7 | 7.3 | 10.9 | −3.0 | 21.7 | 4.3 | −1.3 | 1.9 | 16.6 | 11.0 |
| Capital expenditure | −1.2 | −1.4 | −4.2 | −6.3 | −3.1 | −2.8 | −1.7 | −2.6 | −1.9 | −3.9 |
| Free cash flow | 6.4 | 5.9 | 6.7 | −9.3 | 18.6 | 1.5 | −2.9 | −0.6 | 14.7 | 7.1 |
| Growth | −8.6% | +14.0% | −238.1% | −91.9% | −294.7% | −51.6% | ||||
| Buybacks | −0.6 | n/a | −0.7 | −2.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.7 | 18.2 | 25.6 | 7.1 | 10.6 | 8.3 | 5.6 | 10.2 | 6.9 | 9.3 |
| Total debt | n/a | n/a | n/a | 17.2 | 1.4 | 20.9 | 21.3 | 25.6 | 54.3 | 49.7 |
| Net cash (debt) | n/a | n/a | n/a | −10.0 | 9.2 | −12.5 | −15.7 | −15.4 | −47.4 | −40.3 |
| Shareholders’ equity | 68.0 | 79.2 | 104.5 | 109.7 | 116.8 | 117.6 | 116.3 | 125.3 | 134.0 | 130.0 |
| Debt to equity | n/a | n/a | n/a | 0.16 | 0.01 | 0.18 | 0.18 | 0.20 | 0.40 | 0.38 |
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 | ||||||||||
| 30.4% | 30.7% | 29.3% | 29.2% | 27.1% | 25.1% | 22.3% | 24.7% | 25.7% | 24.1% | |
| 4.6% | 7.6% | 7.5% | 6.9% | 5.3% | 0.0% | 0.1% | 6.0% | 6.1% | −3.1% | |
| 4.3% | 7.4% | 7.6% | 6.3% | 6.5% | −0.2% | −0.3% | 5.7% | 5.0% | −4.4% | |
| 4.3% | 8.9% | 28.6% | 4.9% | 4.9% | −0.2% | −0.1% | 4.5% | 3.8% | −3.1% | |
| 7.8% | 6.9% | 7.7% | −8.7% | 17.3% | 1.5% | −2.2% | −0.4% | 8.9% | 3.7% | |
| Spending | ||||||||||
| 7.2% | 5.5% | 5.2% | 6.4% | 5.5% | 6.9% | 5.4% | 4.7% | 5.0% | 5.4% | |
| 18.7% | 17.6% | 16.7% | 15.9% | 16.3% | 18.1% | 16.8% | 14.0% | 14.6% | 15.4% | |
| 1.5% | 1.6% | 4.8% | 5.9% | 2.9% | 2.9% | 1.3% | 1.6% | 1.2% | 2.0% | |
| 2.7% | −21.7% | −278.0% | 21.5% | 24.1% | n/a | n/a | 21.4% | 22.8% | n/a | |
| Returns | ||||||||||
| 5.2% | 9.7% | 23.8% | 4.7% | 4.5% | −0.2% | −0.1% | 5.7% | 4.7% | −4.5% | |
| 4.1% | 7.9% | 20.6% | 3.6% | 3.8% | −0.1% | −0.1% | 4.0% | 2.9% | −2.7% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.16 | 0.01 | 0.18 | 0.18 | 0.20 | 0.40 | 0.38 | |
| 19.9% | 18.7% | 13.6% | 24.1% | 15.1% | 26.2% | 30.9% | 29.6% | 39.1% | 40.0% | |
| 9.4% | n/a | 11.1% | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | |