Closing prices at the end of each trading day, from 21 Dec 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 239.4 | 269.9 | 287.4 | 290.3 | 310.9 | 289.4 | 235.1 |
| Growth | +12.7% | +6.5% | +1.0% | +7.1% | −6.9% | −18.8% | |
| Operating income | 17.1 | 10.3 | −3.0 | −28.1 | −10.5 | −32.9 | −23.9 |
| Net income | 13.6 | 12.8 | 10.7 | −17.8 | −19.4 | −28.7 | −28.6 |
| Growth | −5.9% | −16.2% | −265.6% | ||||
| EPS, diluted | 0.14 | 0.12 | 0.09 | −0.14 | −0.15 | −0.22 | −0.23 |
| Growth | −14.3% | −25.0% | −255.6% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 7.2% | 3.8% | −1.0% | −9.7% | −3.4% | −11.4% | −10.2% |
| Net margin | 5.7% | 4.7% | 3.7% | −6.1% | −6.2% | −9.9% | −12.2% |
| Free cash flow margin | 13.3% | 17.2% | 11.1% | 7.4% | 14.6% | 14.4% | 10.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 36.1 | 48.4 | 33.9 | 33.4 | 51.7 | 45.7 | 26.3 |
| Capital expenditure | −4.3 | −1.8 | −2.0 | −12.0 | −6.3 | −4.0 | −1.0 |
| Free cash flow | 31.8 | 46.6 | 31.9 | 21.4 | 45.4 | 41.8 | 25.4 |
| Growth | +46.4% | −31.5% | −32.8% | +112.0% | −8.0% | −39.2% | |
| Buybacks | −6.2 | 0.0 | 0.0 | −4.3 | −15.5 | −31.2 | −3.5 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 31.0 | 48.9 | 213.5 | 134.0 | 132.9 | 109.2 | 104.9 |
| Shareholders’ equity | 80.3 | 96.1 | 303.5 | 302.3 | 288.4 | 244.7 | 227.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 36.1 | 48.4 | 33.9 | 33.4 | 51.7 | 45.7 | 26.3 | |
| Growth | +34.1% | −30.0% | −1.5% | +54.9% | −11.6% | −42.4% | |
| Investment | |||||||
| −4.3 | −1.8 | −2.0 | −12.0 | −6.3 | −4.0 | −1.0 | |
| calc | 31.8 | 46.6 | 31.9 | 21.4 | 45.4 | 41.8 | 25.4 |
| Growth | +46.4% | −31.5% | −32.8% | +112.0% | −8.0% | −39.2% | |
| calc | 0.33 | 0.45 | 0.26 | 0.17 | 0.34 | 0.32 | 0.20 |
| −25.3 | −27.0 | −56.9 | −102.3 | −32.3 | −26.3 | −16.9 | |
| Financing | |||||||
| −7.3 | −3.6 | 186.9 | −9.6 | −20.2 | −41.9 | −14.9 | |
| −6.2 | 0.0 | 0.0 | −4.3 | −15.5 | −31.2 | −3.5 | |
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.