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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.6 | 1.3 | 4.3 | 9.6 | 29.6 | 18.5 | 18.2 | 16.9 | 13.4 | 17.5 |
| Growth | −17.3% | +217.5% | +124.7% | +208.4% | −37.7% | −1.6% | −6.8% | −21.0% | +31.0% | |
| EPS, diluted | 0.05 | 0.19 | 1.00 | 2.03 | 4.47 | 2.77 | 2.78 | 2.63 | 2.06 | 2.69 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.8 | 4.0 | −11.8 | −103.5 | −123.5 | 253.3 | 39.8 | 18.1 | 14.2 | 18.7 |
| Capital expenditure | −0.0 | −0.3 | −0.6 | −0.4 | −0.4 | −3.0 | −0.9 | −0.7 | −0.3 | −0.5 |
| Free cash flow | 1.7 | 3.6 | −12.4 | −104.0 | −123.9 | 250.3 | 38.9 | 17.4 | 13.9 | 18.2 |
| Growth | +108.5% | −441.4% | −84.5% | −55.2% | −19.9% | +30.7% | ||||
| Dividends paid | n/a | n/a | n/a | n/a | −0.2 | −0.8 | −1.2 | −1.5 | −1.6 | −1.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 57.9 | 45.5 | 67.3 | 45.9 | 221.6 | 166.6 | 151.8 | 261.6 | 235.3 | 259.0 |
| Total debt | n/a | 13.5 | 6.0 | 12.5 | 79.5 | 24.3 | 29.5 | n/a | n/a | n/a |
| Net cash (debt) | n/a | 32.0 | 61.3 | 33.4 | 142.1 | 142.3 | 122.3 | n/a | n/a | n/a |
| Shareholders’ equity | 39.3 | 40.3 | 45.6 | 80.7 | 110.2 | 125.3 | 139.2 | 155.4 | 168.4 | 184.4 |
| Debt to equity | n/a | 0.34 | 0.13 | 0.16 | 0.72 | 0.19 | 0.21 | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 2.4 | 3.5 | 5.3 | 12.0 | 36.3 | 22.8 | 22.6 | 21.0 | 16.1 | 21.5 | |
| 0.8 | 2.1 | 1.1 | 2.4 | 6.7 | 4.4 | 4.4 | 4.0 | 2.8 | 4.0 | |
| 1.6 | 1.3 | 4.3 | 9.6 | 29.6 | 18.5 | 18.2 | 16.9 | 13.4 | 17.5 | |
| Growth | −17.3% | +217.5% | +124.7% | +208.4% | −37.7% | −1.6% | −6.8% | −21.0% | +31.0% | |
| Per share | ||||||||||
| 0.05 | 0.21 | 1.02 | 2.05 | 4.53 | 2.84 | 2.84 | 2.64 | 2.08 | 2.70 | |
| 0.05 | 0.19 | 1.00 | 2.03 | 4.47 | 2.77 | 2.78 | 2.63 | 2.06 | 2.69 | |
| Growth | +280.0% | +426.3% | +103.0% | +120.2% | −38.0% | +0.4% | −5.4% | −21.7% | +30.6% | |
| n/a | n/a | 4.3 | 4.6 | 6.0 | 6.5 | 6.4 | 6.4 | 6.3 | 6.3 | |
| 16.1 | 3.5 | 4.3 | 4.6 | 6.1 | 6.7 | 6.5 | 6.4 | 6.3 | 6.3 | |
| Growth | −78.2% | +23.9% | +6.6% | +31.9% | +8.9% | −1.7% | −1.3% | −2.1% | +0.4% | |
† The diluted share count jumps at 2017, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.