Closing prices at the end of each trading day, from 13 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 | −4.3 | −36.5 | −17.7 | 13.9 | 14.3 | 16.8 | 24.9 | −17.2 | −108.1 | −6.5 |
| Growth | +2.3% | +17.8% | +48.4% | −169.1% | ||||||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 0.14 | −0.18 | 0.12 | 0.73 | 0.04 |
| Growth | −228.6% | +508.3% | −94.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −5.1 | −41.3 | −17.8 | −10.6 | n/a | −17.3 | −14.0 | −13.1 | −8.1 | −16.7 |
| Capital expenditure | −0.2 | −0.1 | −0.1 | 0.0 | n/a | n/a | 0.0 | 0.0 | −0.0 | −0.2 |
| Free cash flow | −5.3 | −41.5 | −18.0 | −10.6 | n/a | n/a | −14.0 | −13.1 | −8.1 | −16.8 |
| Growth | ||||||||||
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.5 | 2.5 | 1.7 | 0.7 | 15.4 | 3.3 | 10.3 | 7.3 | 4.9 | 21.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4.9 | 21.2 |
| Shareholders’ equity | 61.9 | 40.9 | 40.5 | 36.8 | 166.3 | 157.4 | 194.8 | 182.9 | 78.2 | 101.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.5 | 2.5 | 1.7 | 0.7 | 15.4 | 3.3 | 10.3 | 7.3 | 4.9 | 21.2 | |
| 0.2 | 0.6 | 0.1 | 0.1 | 0.8 | 0.3 | n/a | n/a | n/a | n/a | |
| 1.8 | 1.7 | 1.5 | 1.3 | 1.2 | 1.2 | 0.9 | 0.6 | n/a | n/a | |
| 41.7 | 43.8 | 43.5 | 43.0 | 182.1 | 167.0 | 200.6 | 189.2 | 85.1 | 108.3 | |
| Growth | +4.8% | −0.5% | −1.3% | +323.7% | −8.3% | +20.1% | −5.7% | −55.0% | +27.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 |
| 2.6 | 2.9 | 3.0 | 6.1 | 15.8 | 9.7 | 5.8 | 6.3 | 6.9 | 7.3 | |
| Equity | ||||||||||
| −34.5 | −71.0 | −88.7 | −102.6 | −140.0 | 156.7 | −131.8 | −149.1 | −257.2 | −263.7 | |
| 61.9 | 40.9 | 40.5 | 36.8 | 166.3 | 157.4 | 194.8 | 182.9 | 78.2 | 101.0 | |
| Growth | −34.0% | −0.9% | −9.0% | +351.5% | −5.4% | +23.8% | −6.1% | −57.2% | +29.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4.9 | 21.2 |
| n/a | 78.7 | 86.0 | 0.0 | 80.4 | 125.7 | 139.5 | 145.7 | 151.6 | 189.1 | |
| calc | n/a | 0.52 | 0.47 | n/a | 2.07 | 1.25 | 1.40 | 1.25 | 0.52 | 0.53 |
Lines marked calc are worked out here from filed figures; point at one for how.