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 | 296.9 | 283.7 | 298.4 | 304.0 | 195.4 | 267.6 | 351.7 | 318.0 | 290.3 | 276.2 |
| Growth | −4.4% | +5.2% | +1.9% | −35.7% | +37.0% | +31.4% | −9.6% | −8.7% | −4.9% | |
| Operating income | 22.8 | 23.4 | 25.5 | 27.0 | −7.6 | 25.7 | 40.4 | 41.0 | 36.6 | 29.2 |
| Net income | 16.5 | 16.5 | 20.5 | 20.9 | −8.5 | 20.6 | 29.5 | 30.2 | 30.3 | 23.1 |
| Growth | +0.1% | +24.2% | +1.9% | −140.6% | +43.7% | +2.2% | +0.4% | −23.9% | ||
| EPS, diluted | 1.56 | 1.60 | 1.97 | 2.10 | −0.87 | 2.12 | 3.07 | 3.17 | 3.16 | 2.41 |
| Growth | +2.6% | +23.1% | +6.6% | −141.4% | +44.8% | +3.3% | −0.3% | −23.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.7% | 39.0% | 40.2% | 40.8% | 40.2% | 40.1% | 41.1% | 44.9% | 45.3% | 43.2% |
| Operating margin | 7.7% | 8.3% | 8.5% | 8.9% | −3.9% | 9.6% | 11.5% | 12.9% | 12.6% | 10.6% |
| Net margin | 5.5% | 5.8% | 6.9% | 6.9% | −4.3% | 7.7% | 8.4% | 9.5% | 10.4% | 8.4% |
| Free cash flow margin | 13.8% | 11.3% | 3.9% | 0.7% | 18.7% | 2.0% | −9.2% | 30.0% | 12.5% | 12.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 46.9 | 33.5 | 13.1 | 9.4 | 40.0 | 6.4 | −29.9 | 98.6 | 37.7 | 37.3 |
| Capital expenditure | −6.0 | −1.6 | −1.4 | −7.4 | −3.4 | −1.0 | −2.3 | −3.3 | −1.4 | −1.8 |
| Free cash flow | 40.9 | 31.9 | 11.6 | 2.0 | 36.6 | 5.4 | −32.2 | 95.3 | 36.3 | 35.5 |
| Growth | −21.9% | −63.5% | −82.9% | +1,735.2% | −85.3% | −698.8% | −61.9% | −2.3% | ||
| Buybacks | −11.0 | −15.2 | −11.4 | −5.6 | −2.1 | −2.5 | −4.2 | −4.3 | −0.6 | −5.3 |
| Dividends paid | −8.7 | −8.9 | −9.2 | −9.4 | −11.8 | −9.3 | −7.0 | −9.3 | −9.7 | −7.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.7 | 23.5 | 23.0 | 9.8 | 32.5 | 19.7 | 16.9 | 69.3 | 71.0 | 96.0 |
| Shareholders’ equity | 201.6 | 198.5 | 205.6 | 210.0 | 187.9 | 201.4 | 223.9 | 244.5 | 245.6 | 239.6 |
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 | ||||||||||
| 13.7 | 23.5 | 23.0 | 9.8 | 32.5 | 19.7 | 16.9 | 69.3 | 71.0 | 96.0 | |
| 50.7 | 49.5 | 51.5 | 51.5 | 34.6 | 53.3 | 53.3 | 39.3 | 37.5 | 38.9 | |
| 69.9 | 60.3 | 72.7 | 86.7 | 59.0 | 71.0 | 128.0 | 74.9 | 74.0 | 65.9 | |
| 33.7 | 31.6 | 28.7 | 32.2 | 30.8 | 29.2 | 28.8 | 29.5 | 28.2 | 27.4 | |
| 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | |
| 268.2 | 262.8 | 270.0 | 296.9 | 256.7 | 277.7 | 326.6 | 309.3 | 324.1 | 319.7 | |
| Growth | −2.0% | +2.7% | +10.0% | −13.5% | +8.2% | +17.6% | −5.3% | +4.8% | −1.4% | |
| Liabilities | ||||||||||
| 60.0 | 57.2 | 64.5 | 86.9 | 68.8 | 76.3 | 102.7 | 64.8 | 78.5 | 80.1 | |
| Equity | ||||||||||
| 157.5 | 150.4 | 152.8 | 158.8 | 139.0 | 147.8 | 164.0 | 180.6 | 181.3 | 169.9 | |
| 201.6 | 198.5 | 205.6 | 210.0 | 187.9 | 201.4 | 223.9 | 244.5 | 245.6 | 239.6 | |
| Growth | −1.5% | +3.5% | +2.1% | −10.5% | +7.2% | +11.2% | +9.2% | +0.4% | −2.5% | |
| Per share and net cash | ||||||||||
| 10.5 | 10.2 | 10.1 | 9.9 | 9.8 | 9.7 | 9.6 | 9.5 | 9.6 | 9.5 | |
| calc | 19.19 | 19.54 | 20.44 | 21.27 | 19.18 | 20.74 | 23.36 | 25.74 | 25.47 | 25.13 |
Lines marked calc are worked out here from filed figures; point at one for how.