Closing prices at the end of each trading day, from 17 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Net income | 10.5 | 13.7 | 11.7 | 13.5 |
| Growth | +30.2% | −14.5% | +15.1% | |
| EPS, diluted | 1.32 | 1.47 | 1.09 | 1.43 |
| Growth | +11.4% | −25.9% | +31.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 9.7 | 15.2 | 16.1 | 19.0 |
| Capital expenditure | −0.5 | −0.2 | −0.6 | −0.2 |
| Free cash flow | 9.2 | 15.0 | 15.5 | 18.8 |
| Growth | +63.3% | +2.7% | +21.6% | |
| Buybacks | n/a | n/a | −17.7 | −30.0 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 68.7 | 73.7 | 70.5 | 55.7 |
| Total debt | 49.0 | 37.3 | 49.9 | 35.0 |
| Net cash (debt) | 19.6 | 36.5 | 20.6 | 20.7 |
| Shareholders’ equity | 97.8 | 199.1 | 195.5 | 183.8 |
| Debt to equity | 0.50 | 0.19 | 0.26 | 0.19 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 68.7 | 73.7 | 70.5 | 55.7 | |
| 15.2 | 14.3 | 13.2 | 12.5 | |
| 14.4 | 14.4 | 14.4 | 14.4 | |
| 845.0 | 885.3 | 911.8 | 912.2 | |
| Growth | +4.8% | +3.0% | +0.0% | |
| Liabilities | ||||
| 49.0 | 37.3 | 49.9 | 35.0 | |
| calc | 49.0 | 37.3 | 49.9 | 35.0 |
| 747.2 | 686.2 | 716.3 | 728.4 | |
| Equity | ||||
| 84.6 | 97.8 | 109.5 | 123.0 | |
| 97.8 | 199.1 | 195.5 | 183.8 | |
| Growth | +103.6% | −1.8% | −6.0% | |
| Per share and net cash | ||||
| calc | 19.6 | 36.5 | 20.6 | 20.7 |
| 8.0 | 11.4 | 10.6 | 8.9 | |
| calc | 12.28 | 17.50 | 18.36 | 20.76 |
Lines marked calc are worked out here from filed figures; point at one for how.