Closing prices at the end of each trading day, from 13 Oct 2021. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | −0.7 | 1.9 | 0.2 | 0.5 | −3.1 | 2.1 |
| Growth | −90.6% | +192.2% | −687.3% | |||
| EPS, diluted | n/a | n/a | 0.04 | 0.12 | −0.78 | 0.56 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 0.9 | 3.4 | 0.8 | 2.0 | 3.2 | 3.3 |
| Capital expenditure | −0.5 | −1.5 | −0.3 | −0.2 | −0.4 | −0.2 |
| Free cash flow | 0.3 | 1.9 | 0.5 | 1.8 | 2.7 | 3.1 |
| Growth | +518.1% | −72.9% | +253.1% | +49.3% | +13.0% | |
| Buybacks | n/a | n/a | −2.3 | −6.3 | −5.8 | −2.6 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 25.2 | 40.9 | 13.5 | 19.0 | 44.3 | 25.2 |
| Total debt | 8.8 | 9.0 | 9.2 | 19.4 | 9.6 | 14.7 |
| Net cash (debt) | 16.4 | 31.9 | 4.3 | −0.4 | 34.7 | 10.5 |
| Shareholders’ equity | 50.8 | 98.6 | 88.5 | 84.6 | 80.2 | 81.7 |
| Debt to equity | 0.17 | 0.09 | 0.10 | 0.23 | 0.12 | 0.18 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Spending | ||||||
| n/a | 20.2% | −13.2% | 10.4% | n/a | 18.1% | |
| Returns | ||||||
| −1.4% | 1.9% | 0.2% | 0.6% | −3.9% | 2.5% | |
| −0.3% | 0.7% | 0.1% | 0.2% | −1.1% | 0.7% | |
| Balance and payout | ||||||
| 0.17 | 0.09 | 0.10 | 0.23 | 0.12 | 0.18 | |
| 77.5% | 65.5% | 66.4% | 68.8% | 71.0% | 71.1% | |
| n/a | n/a | 450.0% | 344.0% | 210.0% | 83.4% | |