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 | 123.0 | 133.8 | 122.3 | 84.1 | 65.1 | 73.1 | 68.7 | 89.8 | 94.7 | 97.8 |
| Growth | +8.7% | −8.6% | −31.3% | −22.6% | +12.2% | −6.0% | +30.7% | +5.5% | +3.2% | |
| Operating income | 34.0 | 33.9 | 35.9 | 4.6 | −3.4 | 6.0 | −4.9 | 6.0 | 0.8 | 5.0 |
| Net income | 22.6 | 20.0 | 26.8 | 5.9 | −8.9 | 9.8 | −4.6 | 10.6 | 2.2 | 7.1 |
| Growth | −11.7% | +33.8% | −77.9% | −251.4% | −147.4% | −79.1% | +220.1% | |||
| EPS, diluted | 2.77 | 2.38 | 3.13 | 0.70 | −1.12 | 1.23 | −0.59 | 1.17 | 0.26 | 0.79 |
| Growth | −14.1% | +31.5% | −77.6% | −260.0% | −148.0% | −77.8% | +203.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 27.6% | 25.3% | 29.4% | 5.5% | −5.3% | 8.2% | −7.1% | 6.7% | 0.9% | 5.1% |
| Net margin | 18.4% | 14.9% | 21.9% | 7.0% | −13.7% | 13.4% | −6.7% | 11.8% | 2.3% | 7.2% |
| Free cash flow margin | 37.0% | 35.2% | 24.9% | 37.6% | −15.1% | 26.3% | 74.5% | −1.5% | 22.2% | 19.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 47.4 | 48.0 | 31.5 | 32.2 | −9.8 | 19.4 | 51.5 | −1.2 | 21.1 | 18.9 |
| Capital expenditure | −1.8 | −0.9 | −1.0 | −0.6 | −0.1 | −0.2 | −0.3 | −0.1 | −0.1 | −0.1 |
| Free cash flow | 45.6 | 47.1 | 30.5 | 31.6 | −9.9 | 19.2 | 51.2 | −1.3 | 21.0 | 18.8 |
| Growth | +3.4% | −35.3% | +3.6% | −131.2% | +166.4% | −102.6% | −10.4% | |||
| Buybacks | −5.6 | 0.0 | −4.0 | −2.4 | −13.0 | −3.0 | −2.9 | 0.0 | −1.3 | 0.0 |
| Dividends paid | −19.4 | −21.9 | −24.6 | −26.1 | −11.0 | −22.9 | −5.6 | −5.5 | −5.4 | −5.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 33.7 | 54.2 | 52.4 | 49.8 | 13.0 | 15.2 | 23.9 | 20.4 | 18.8 | 26.2 |
| Shareholders’ equity | 146.1 | 156.4 | 161.1 | 148.3 | 130.7 | 117.9 | 110.6 | 120.4 | 120.3 | 125.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 27.6% | 25.3% | 29.4% | 5.5% | −5.3% | 8.2% | −7.1% | 6.7% | 0.9% | 5.1% | |
| 27.6% | 25.3% | 29.8% | 11.2% | −11.7% | 19.2% | −7.6% | 15.0% | 4.2% | 9.9% | |
| 18.4% | 14.9% | 21.9% | 7.0% | −13.7% | 13.4% | −6.7% | 11.8% | 2.3% | 7.2% | |
| 37.0% | 35.2% | 24.9% | 37.6% | −15.1% | 26.3% | 74.5% | −1.5% | 22.2% | 19.3% | |
| Spending | ||||||||||
| 7.7% | 7.2% | 7.8% | 11.3% | 13.7% | 11.1% | 13.2% | 13.9% | 12.6% | 11.5% | |
| 1.5% | 0.7% | 0.8% | 0.7% | 0.1% | 0.2% | 0.5% | 0.2% | 0.1% | 0.1% | |
| 33.4% | 41.0% | 26.6% | 37.1% | n/a | 30.3% | n/a | 21.4% | 44.9% | 26.9% | |
| Returns | ||||||||||
| 15.5% | 12.8% | 16.6% | 4.0% | −6.8% | 8.3% | −4.2% | 8.8% | 1.8% | 5.6% | |
| 12.6% | 10.4% | 13.4% | 3.3% | −6.0% | 7.0% | −3.2% | 6.8% | 1.5% | 4.4% | |
| Balance and payout | ||||||||||
| 18.7% | 18.8% | 19.1% | 17.0% | 12.4% | 15.5% | 24.4% | 21.1% | 18.4% | 21.9% | |
| 85.8% | 109.7% | 92.0% | 441.4% | n/a | 234.9% | n/a | 52.0% | 246.0% | 75.8% | |
| 55.0% | 46.5% | 93.9% | 90.3% | n/a | 135.0% | 16.6% | n/a | 32.3% | 28.5% | |