Closing prices at the end of each trading day, from 16 Jan 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net income | 4.1 | 2.4 | 2.1 | 7.5 | 6.9 | 0.6 | −2.2 | 2.1 |
| Growth | −41.3% | −14.8% | +263.6% | −8.6% | −90.7% | −437.8% | ||
| EPS, diluted | n/a | n/a | 0.17 | 0.54 | 0.51 | 0.05 | −0.17 | 0.17 |
| Growth | +217.6% | −5.6% | −90.2% | −440.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.2 | 2.6 | 5.8 | 6.0 | 10.9 | 1.4 | −2.6 | 3.2 |
| Capital expenditure | −0.5 | −0.2 | −1.7 | −1.5 | −0.2 | −0.3 | −0.6 | −0.1 |
| Free cash flow | 3.7 | 2.4 | 4.1 | 4.5 | 10.6 | 1.1 | −3.2 | 3.1 |
| Growth | −34.0% | +68.0% | +11.0% | +135.6% | −89.5% | −381.8% | ||
| Buybacks | n/a | n/a | n/a | −0.5 | −10.1 | −3.8 | −1.7 | −1.1 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 24.5 | 127.9 | 80.4 | 105.1 | 16.8 | 24.9 | 52.2 | 35.6 |
| Shareholders’ equity | 72.5 | 75.0 | 128.5 | 147.6 | 139.7 | 137.2 | 137.3 | 140.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 24.5 | 127.9 | 80.4 | 105.1 | 16.8 | 24.9 | 52.2 | 35.6 | |
| 4.7 | 4.2 | 5.7 | 8.1 | 7.9 | 7.7 | 4.7 | 4.4 | |
| 665.0 | 766.6 | 740.9 | 837.4 | 951.1 | 939.3 | 971.5 | 904.9 | |
| Growth | +15.3% | −3.4% | +13.0% | +13.6% | −1.2% | +3.4% | −6.8% | |
| Liabilities | ||||||||
| 592.5 | 691.6 | 612.4 | 689.8 | 811.4 | 802.2 | 834.2 | 764.0 | |
| Equity | ||||||||
| 72.8 | 75.3 | 77.4 | 84.9 | 91.8 | 92.2 | 90.0 | 92.1 | |
| 72.5 | 75.0 | 128.5 | 147.6 | 139.7 | 137.2 | 137.3 | 140.9 | |
| Growth | +3.4% | +71.3% | +14.9% | −5.4% | −1.8% | +0.1% | +2.6% | |
| Per share and net cash | ||||||||
| n/a | 13.2 | 13.2 | 14.6 | 13.7 | 13.3 | 13.1 | 12.9 | |
| calc | n/a | 5.70 | 9.76 | 10.10 | 10.19 | 10.33 | 10.51 | 10.90 |
Lines marked calc are worked out here from filed figures; point at one for how.