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 | 39.3 | 41.4 | 42.0 | 46.9 | 42.2 | 49.1 | 52.3 | 50.2 | 40.9 | 38.5 |
| Growth | +5.4% | +1.4% | +11.7% | −10.1% | +16.3% | +6.6% | −3.9% | −18.6% | −5.8% | |
| Operating income | 16.2 | 19.0 | 18.7 | 17.6 | 13.7 | 18.9 | 19.8 | 16.8 | 13.6 | 11.4 |
| Net income | 12.1 | 8.5 | 18.6 | 14.7 | 10.8 | 14.8 | 16.5 | 16.6 | 13.9 | 11.3 |
| Growth | −29.9% | +118.2% | −20.6% | −26.7% | +37.0% | +11.4% | +1.0% | −16.6% | −18.7% | |
| EPS, diluted | 3.22 | 2.28 | 4.95 | 3.94 | 2.94 | 4.04 | 4.52 | 4.57 | 3.96 | 3.48 |
| Growth | −29.2% | +117.1% | −20.4% | −25.4% | +37.4% | +11.9% | +1.1% | −13.3% | −12.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 60.3% | 63.7% | 62.6% | 62.8% | 60.6% | 63.0% | 61.6% | 59.8% | 59.0% | 57.1% |
| Operating margin | 41.2% | 45.9% | 44.5% | 37.6% | 32.5% | 38.5% | 37.9% | 33.4% | 33.2% | 29.6% |
| Net margin | 30.9% | 20.5% | 44.2% | 31.4% | 25.6% | 30.1% | 31.5% | 33.1% | 33.9% | 29.3% |
| Free cash flow margin | 28.6% | 37.0% | 39.1% | 35.2% | 45.7% | 42.1% | 38.9% | 43.1% | 35.7% | 37.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.5 | 16.9 | 16.8 | 17.1 | 20.1 | 21.2 | 21.1 | 22.3 | 14.8 | 14.7 |
| Capital expenditure | −3.3 | −1.6 | −0.4 | −0.5 | −0.9 | −0.6 | −0.8 | −0.6 | −0.2 | −0.4 |
| Free cash flow | 11.2 | 15.3 | 16.4 | 16.5 | 19.3 | 20.7 | 20.3 | 21.6 | 14.6 | 14.3 |
| Growth | +36.3% | +7.3% | +0.5% | +16.7% | +7.1% | −1.5% | +6.4% | −32.5% | −1.9% | |
| Buybacks | n/a | 0.0 | −1.2 | −0.4 | −7.0 | 0.0 | −2.5 | 0.0 | −20.0 | −8.4 |
| Dividends paid | −3.9 | −3.0 | −4.0 | −4.1 | −4.1 | −11.5 | −3.2 | −4.3 | −4.3 | −4.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 26.3 | 39.9 | 51.1 | 42.8 | 51.6 | 61.0 | 75.1 | 92.9 | 83.0 | 85.8 |
| Total debt | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net cash (debt) | n/a | 39.9 | 51.1 | 42.8 | 51.6 | 61.0 | 75.1 | 92.9 | 83.0 | 85.8 |
| Shareholders’ equity | 69.2 | 78.1 | 89.0 | 101.1 | 102.8 | 107.1 | 114.3 | 128.3 | 117.4 | 119.3 |
| Debt to equity | n/a | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | ||||||||||
| 26.3 | 39.9 | 51.1 | 42.8 | 51.6 | 61.0 | 75.1 | 92.9 | 83.0 | 85.8 | |
| 3.2 | 3.6 | 4.0 | 4.7 | 4.1 | 5.1 | 5.5 | 3.4 | 4.1 | 3.5 | |
| 4.5 | 5.2 | 5.4 | 6.9 | 6.2 | 6.6 | 8.8 | 9.6 | 8.8 | 7.9 | |
| 10.0 | 11.6 | 10.4 | 10.7 | 11.3 | 10.6 | 10.2 | 10.6 | 9.8 | 9.9 | |
| 13.5 | 14.1 | 13.7 | 14.0 | 14.2 | 14.1 | 13.4 | 13.7 | 13.6 | 14.1 | |
| 76.2 | 92.7 | 99.8 | 109.8 | 111.7 | 115.6 | 123.9 | 135.5 | 122.5 | 122.5 | |
| Growth | +21.7% | +7.6% | +10.0% | +1.8% | +3.5% | +7.1% | +9.4% | −9.5% | +0.0% | |
| Liabilities | ||||||||||
| n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| calc | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 6.9 | 14.6 | 10.8 | 8.7 | 8.9 | 8.5 | 9.6 | 7.1 | 5.1 | 3.3 | |
| Equity | ||||||||||
| 81.1 | 85.6 | 100.1 | 110.8 | 111.0 | 115.3 | 126.0 | 138.3 | 129.3 | 128.7 | |
| 69.2 | 78.1 | 89.0 | 101.1 | 102.8 | 107.1 | 114.3 | 128.3 | 117.4 | 119.3 | |
| Growth | +12.8% | +13.9% | +13.6% | +1.7% | +4.2% | +6.6% | +12.3% | −8.5% | +1.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | 39.9 | 51.1 | 42.8 | 51.6 | 61.0 | 75.1 | 92.9 | 83.0 | 85.8 |
| 3.7 | 0.0 | 0.0 | 3.7 | 3.6 | 3.7 | 3.6 | 3.6 | 3.3 | 3.2 | |
| calc | 18.65 | 20,994.89 | 23,922.58 | 27.16 | 28.22 | 29.31 | 31.49 | 35.35 | 35.21 | 37.44 |
Lines marked calc are worked out here from filed figures; point at one for how.