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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.5 | 4.3 | 9.5 | 12.7 | 21.3 | 17.8 | 13.1 | 13.8 | 14.4 |
| Growth | +71.4% | +120.9% | +34.5% | +67.1% | −16.5% | −26.5% | +5.3% | +4.9% | |
| EPS, diluted | 0.46 | 0.58 | 0.85 | 1.14 | 1.98 | 1.69 | 1.25 | 1.34 | 1.46 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.9 | 10.9 | 12.8 | 23.8 | 21.6 | 29.3 | 13.1 | 20.4 | 11.7 |
| Capital expenditure | −0.6 | −3.0 | −6.8 | −2.6 | −3.8 | −3.6 | −1.4 | −0.9 | −1.3 |
| Free cash flow | 1.3 | 7.9 | 6.1 | 21.2 | 17.8 | 25.7 | 11.8 | 19.5 | 10.4 |
| Growth | +505.8% | −23.2% | +249.7% | −16.0% | +44.1% | −54.2% | +66.0% | −46.8% | |
| Buybacks | −0.0 | −0.0 | 0.0 | −2.8 | −8.0 | −1.8 | −0.4 | −6.1 | −6.1 |
| Dividends paid | −0.8 | −1.2 | −2.2 | −2.4 | −2.5 | −2.7 | −3.0 | −3.3 | −3.6 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 41.7 | 34.5 | 55.8 | 119.4 | 47.7 | 35.4 | 37.1 | 50.2 | 118.9 |
| Total debt | 120.3 | 87.6 | n/a | n/a | n/a | n/a | n/a | 66.6 | 51.8 |
| Net cash (debt) | −78.6 | −53.1 | n/a | n/a | n/a | n/a | n/a | −16.4 | 67.0 |
| Shareholders’ equity | 73.5 | 135.8 | 150.6 | 160.6 | 170.9 | 167.1 | 173.3 | 179.1 | 187.9 |
| Debt to equity | 1.64 | 0.64 | n/a | n/a | n/a | n/a | n/a | 0.37 | 0.28 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Sep 2017 | FY2018 30 Sep 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 |
|---|---|---|---|---|---|---|---|---|---|
| Spending | |||||||||
| 34.6% | 35.2% | 22.9% | 26.4% | 26.6% | 24.7% | 31.0% | 21.2% | 17.3% | |
| Returns | |||||||||
| 3.4% | 3.2% | 6.3% | 7.9% | 12.4% | 10.6% | 7.5% | 7.7% | 7.7% | |
| 0.3% | 0.4% | 0.6% | 0.8% | 1.2% | 1.0% | 0.7% | 0.8% | 0.8% | |
| Balance and payout | |||||||||
| 1.64 | 0.64 | n/a | n/a | n/a | n/a | n/a | 0.37 | 0.28 | |
| 92.2% | 86.1% | 90.2% | 90.3% | 90.2% | 90.8% | 90.6% | 89.8% | 89.5% | |
| 33.7% | 27.6% | 23.2% | 18.6% | 11.8% | 15.4% | 23.3% | 24.3% | 25.0% | |
| 65.8% | 15.0% | 36.2% | 24.5% | 58.7% | 17.5% | 29.4% | 48.4% | 93.0% | |