Closing prices at the end of each trading day, from 19 Nov 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net income | 31.6 | 25.1 | 17.5 | 12.7 | 16.1 |
| Growth | −20.5% | −30.5% | −27.0% | +26.3% | |
| EPS, diluted | 3.27 | 1.87 | 1.33 | 0.93 | 1.13 |
| Growth | −42.8% | −28.9% | −30.1% | +21.5% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −9.2 | 61.2 | 12.3 | −15.0 | −28.4 |
| Capital expenditure | −2.3 | −7.2 | −7.5 | −1.1 | −0.2 |
| Free cash flow | −11.6 | 53.9 | 4.8 | −16.1 | −28.6 |
| Growth | −91.1% | −434.2% | |||
| Buybacks | 0.0 | −1.1 | −4.7 | −0.5 | 0.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 85.8 | 100.6 | 117.0 | 109.2 | 163.4 |
| Shareholders’ equity | 115.4 | 140.5 | 155.1 | 173.7 | 193.2 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Operations | |||||
| −9.2 | 61.2 | 12.3 | −15.0 | −28.4 | |
| Growth | −79.9% | −222.2% | |||
| n/a | n/a | 2.3 | 1.1 | 0.9 | |
| Investment | |||||
| −2.3 | −7.2 | −7.5 | −1.1 | −0.2 | |
| calc | −11.6 | 53.9 | 4.8 | −16.1 | −28.6 |
| Growth | −91.1% | −434.2% | |||
| calc | −1.27 | 4.04 | 0.37 | −1.21 | −2.11 |
| 24.3 | −35.8 | −152.9 | −132.4 | −126.9 | |
| Financing | |||||
| 23.3 | −10.5 | 157.0 | 139.6 | 209.6 | |
| 0.0 | −1.1 | −4.7 | −0.5 | 0.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.