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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | −12.3 | 2.6 | −1.1 | 12.9 | −18.8 | −14.2 |
| Growth | −143.6% | −245.0% | ||||
| EPS, diluted | −0.91 | 0.19 | −0.08 | 0.96 | −1.38 | −1.03 |
| Growth | −142.1% | −243.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 24.6 | 21.1 | −7.7 | −51.4 | 38.2 | −2.1 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 23.6 | 23.5 | 19.2 | 6.5 | 0.3 | 0.1 |
| Shareholders’ equity | 33.8 | 36.4 | 35.2 | 48.3 | 29.5 | 16.6 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 23.6 | 23.5 | 19.2 | 6.5 | 0.3 | 0.1 | |
| n/a | 39.7 | 41.7 | 93.5 | 29.9 | 21.3 | |
| Growth | +4.9% | +124.5% | −68.0% | −28.7% | ||
| Liabilities | ||||||
| n/a | 3.4 | 6.4 | 45.3 | 0.4 | 4.8 | |
| Equity | ||||||
| n/a | −38.3 | −39.5 | −26.5 | 45.3 | 59.5 | |
| 33.8 | 36.4 | 35.2 | 48.3 | 29.5 | 16.6 | |
| Growth | +7.7% | −3.1% | +37.0% | −38.9% | −43.8% | |
| Per share and net cash | ||||||
| n/a | 13.5 | 13.5 | 13.6 | 13.6 | 14.0 | |
| calc | n/a | 2.69 | 2.61 | 3.55 | 2.17 | 1.19 |
Lines marked calc are worked out here from filed figures; point at one for how.