Closing prices at the end of each trading day, from 2 Jul 2019. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net income | 5.7 | −14.1 | 10.0 | 11.1 | 13.0 | 9.5 | 9.4 | 11.6 |
| Growth | −348.1% | +11.3% | +16.3% | −26.8% | −1.2% | +23.5% | ||
| EPS, diluted | n/a | −1.27 | 0.82 | 0.96 | 1.17 | 0.91 | 0.92 | 1.17 |
| Growth | +17.1% | +21.9% | −22.2% | +1.1% | +27.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 8.5 | 10.1 | 16.6 | −9.6 | 18.2 | 12.1 | 14.8 | 16.0 |
| Capital expenditure | −1.3 | −1.0 | −1.9 | −0.6 | −0.4 | −0.6 | −0.5 | −1.4 |
| Free cash flow | 7.1 | 9.1 | 14.7 | −10.2 | 17.8 | 11.5 | 14.3 | 14.6 |
| Growth | +28.1% | +60.8% | −169.6% | −35.3% | +24.3% | +2.2% | ||
| Buybacks | n/a | n/a | −9.1 | −11.9 | −9.9 | −6.3 | −5.0 | −5.6 |
| Dividends paid | n/a | 0.0 | −1.8 | −9.3 | −4.4 | −5.9 | −5.7 | −5.8 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 15.0 | 40.6 | 48.8 | 23.0 | 15.9 | 20.2 | 21.8 | 33.1 |
| Shareholders’ equity | 85.9 | 187.8 | 192.7 | 180.5 | 132.4 | 134.9 | 132.9 | 145.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||
| 8.5 | 10.1 | 16.6 | −9.6 | 18.2 | 12.1 | 14.8 | 16.0 | |
| Growth | +19.3% | +64.2% | −158.2% | −33.3% | +21.8% | +8.2% | ||
| Investment | ||||||||
| −1.3 | −1.0 | −1.9 | −0.6 | −0.4 | −0.6 | −0.5 | −1.4 | |
| calc | 7.1 | 9.1 | 14.7 | −10.2 | 17.8 | 11.5 | 14.3 | 14.6 |
| Growth | +28.1% | +60.8% | −169.6% | −35.3% | +24.3% | +2.2% | ||
| calc | n/a | n/a | 1.20 | −0.88 | 1.61 | 1.10 | 1.40 | 1.48 |
| −101.5 | −106.8 | −89.3 | −212.2 | −116.1 | −122.5 | −49.3 | −1.1 | |
| Financing | ||||||||
| 91.9 | 122.3 | 80.9 | 196.1 | 90.8 | 114.7 | 36.1 | −3.5 | |
| n/a | 0.0 | −1.8 | −9.3 | −4.4 | −5.9 | −5.7 | −5.8 | |
| n/a | n/a | −9.1 | −11.9 | −9.9 | −6.3 | −5.0 | −5.6 | |
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.