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 | −0.4 | −0.6 | 0.8 | −1.1 | −0.8 | 6.3 | 4.0 | 6.3 | 13.1 | 16.6 |
| Growth | −238.2% | −36.1% | +56.2% | +108.9% | +26.9% | |||||
| EPS, diluted | −0.38 | −0.53 | n/a | n/a | n/a | n/a | 0.68 | 0.87 | 0.63 | 0.71 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.6 | 0.6 | 0.0 | −0.6 | −1.5 | 3.8 | 10.4 | 6.9 | 15.6 | 17.8 |
| Capital expenditure | −0.1 | −0.1 | −0.2 | −0.5 | −0.2 | −0.4 | −0.3 | −0.7 | −1.0 | −0.9 |
| Free cash flow | 0.5 | 0.5 | −0.2 | −1.1 | −1.7 | 3.4 | 10.0 | 6.2 | 14.6 | 16.9 |
| Growth | +5.8% | −144.1% | +196.8% | −38.1% | +135.2% | +15.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholders’ equity | 3.1 | 2.5 | 5.3 | 7.2 | 17.8 | 38.5 | 62.6 | 70.0 | 103.2 | 121.9 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −105.1% | 25.4% | 25.7% | 25.6% | 24.9% | |
| Returns | ||||||||||
| −12.9% | −23.1% | 15.0% | −15.3% | −4.4% | 16.3% | 6.4% | 9.0% | 12.7% | 13.7% | |
| −0.3% | −0.6% | 0.8% | −0.9% | −0.3% | 1.8% | 0.7% | 0.8% | 1.4% | 1.5% | |
| Balance and payout | ||||||||||
| 97.4% | 97.3% | 94.7% | 94.3% | 92.4% | 89.1% | 89.3% | 91.2% | 88.9% | 89.0% | |