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 | 224.9 | 254.4 | 299.8 | 284.0 | 269.8 | 317.9 | 362.6 | 355.0 | 306.5 | 307.2 |
| Growth | +13.1% | +17.9% | −5.3% | −5.0% | +17.8% | +14.0% | −2.1% | −13.7% | +0.2% | |
| Operating income | 11.3 | 22.5 | 37.2 | 28.6 | 22.7 | 27.4 | 43.8 | 42.0 | 16.9 | 13.8 |
| Net income | 6.4 | 14.3 | 23.6 | 22.2 | 10.8 | 20.2 | 36.1 | 25.7 | 9.9 | 5.3 |
| Growth | +124.0% | +64.8% | −6.2% | −51.4% | +87.5% | +78.3% | −28.7% | −61.4% | −46.6% | |
| EPS, diluted | 0.48 | 1.07 | 1.75 | 1.63 | 0.79 | 1.48 | 2.63 | 1.88 | 0.74 | 0.40 |
| Growth | +122.9% | +63.6% | −6.9% | −51.5% | +87.3% | +77.7% | −28.5% | −60.6% | −45.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.8% | 38.6% | 40.5% | 39.3% | 38.6% | 39.4% | 41.3% | 42.3% | 41.0% | 38.9% |
| Operating margin | 5.0% | 8.8% | 12.4% | 10.1% | 8.4% | 8.6% | 12.1% | 11.8% | 5.5% | 4.5% |
| Net margin | 2.8% | 5.6% | 7.9% | 7.8% | 4.0% | 6.4% | 9.9% | 7.2% | 3.2% | 1.7% |
| Free cash flow margin | 0.5% | 5.0% | 7.4% | 7.2% | 4.6% | 5.2% | 3.2% | 8.7% | 3.5% | 2.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.5 | 22.7 | 35.4 | 30.9 | 35.3 | 33.5 | 33.0 | 45.9 | 19.8 | 14.4 |
| Capital expenditure | −10.4 | −10.1 | −13.2 | −10.5 | −22.9 | −17.1 | −21.3 | −15.2 | −9.2 | −8.0 |
| Free cash flow | 1.1 | 12.6 | 22.1 | 20.4 | 12.4 | 16.5 | 11.7 | 30.7 | 10.7 | 6.4 |
| Growth | +1,070.1% | +75.2% | −7.8% | −39.4% | +33.3% | −28.7% | +161.8% | −65.3% | −40.4% | |
| Buybacks | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | −2.7 | −5.9 | −7.8 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 58.5 | 74.3 | 90.2 | 86.9 | 98.4 | 84.3 | 88.6 | 84.0 | 79.3 | 87.4 |
| Total debt | 36.2 | 32.4 | 27.1 | 44.5 | 40.6 | 60.7 | 60.8 | 31.9 | 31.4 | 20.6 |
| Net cash (debt) | 22.3 | 41.9 | 63.1 | 42.4 | 57.8 | 23.6 | 27.8 | 52.1 | 47.8 | 66.8 |
| Shareholders’ equity | 171.4 | 193.2 | 218.4 | 241.4 | 257.8 | 277.1 | 306.5 | 329.8 | 322.0 | 336.4 |
| Debt to equity | 0.21 | 0.17 | 0.12 | 0.18 | 0.16 | 0.22 | 0.20 | 0.10 | 0.10 | 0.06 |
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 | ||||||||||
| 58.5 | 74.3 | 90.2 | 86.9 | 98.4 | 84.3 | 88.6 | 84.0 | 79.3 | 87.4 | |
| 34.3 | 46.8 | 53.2 | 43.2 | 45.3 | 58.3 | 60.1 | 56.4 | 51.2 | 56.3 | |
| 56.3 | 59.9 | 62.2 | 66.9 | 62.3 | 76.4 | 84.7 | 88.1 | 84.2 | 82.8 | |
| 55.3 | 55.7 | 59.4 | 61.3 | 75.0 | 81.2 | 87.1 | 90.6 | 79.5 | 76.1 | |
| 18.7 | 19.2 | 16.1 | 35.0 | 31.1 | 45.8 | 45.5 | 45.7 | 46.8 | 47.4 | |
| 270.5 | 306.6 | 326.4 | 370.4 | 401.9 | 461.9 | 476.7 | 471.6 | 450.9 | 455.9 | |
| Growth | +13.3% | +6.5% | +13.5% | +8.5% | +14.9% | +3.2% | −1.1% | −4.4% | +1.1% | |
| Liabilities | ||||||||||
| 2.6 | 3.9 | 4.7 | 44.5 | 0.0 | 0.0 | n/a | 0.0 | n/a | n/a | |
| 33.5 | 28.5 | 22.4 | 0.0 | 40.6 | 60.7 | 60.8 | 31.9 | 31.4 | 20.6 | |
| calc | 36.2 | 32.4 | 27.1 | 44.5 | 40.6 | 60.7 | 60.8 | 31.9 | 31.4 | 20.6 |
| 99.0 | 113.2 | 107.9 | 128.7 | 144.0 | 184.8 | 170.2 | 141.6 | 129.1 | 119.7 | |
| Equity | ||||||||||
| 28.7 | 43.1 | 66.6 | 89.3 | 100.1 | 120.3 | 156.4 | 182.1 | 192.0 | 197.3 | |
| 171.4 | 193.2 | 218.4 | 241.4 | 257.8 | 277.1 | 306.5 | 329.8 | 322.0 | 336.4 | |
| Growth | +12.7% | +13.1% | +10.5% | +6.8% | +7.5% | +10.6% | +7.6% | −2.4% | +4.5% | |
| Per share and net cash | ||||||||||
| calc | 22.3 | 41.9 | 63.1 | 42.4 | 57.8 | 23.6 | 27.8 | 52.1 | 47.8 | 66.8 |
| 12.2 | 12.3 | 12.4 | 12.5 | 12.6 | 12.6 | 12.5 | 12.4 | n/a | n/a | |
| calc | 14.09 | 15.75 | 17.54 | 19.31 | 20.54 | 21.99 | 24.43 | 26.59 | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.