Closing prices at the end of each trading day, from 30 Jul 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | 38.4 | 38.2 | 35.3 | 29.4 |
| Growth | −0.3% | −7.7% | −16.7% | |||
| Net income | n/a | 24.7 | 27.6 | 26.0 | 17.8 | 15.4 |
| Growth | +12.1% | −6.1% | −31.4% | −13.4% | ||
| EPS, diluted | n/a | 2.18 | 1.89 | 1.76 | 1.20 | 1.00 |
| Growth | −13.3% | −6.9% | −31.8% | −16.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 72.1% | 67.9% | 50.5% | 52.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 210.3 | 0.8 | 12.8 | 20.3 | 20.1 | 15.0 |
| Buybacks | n/a | −0.1 | −0.1 | −0.2 | −0.4 | −0.4 |
| Dividends paid | −6.4 | −4.6 | −14.6 | −20.6 | −20.8 | −18.8 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 103.3 | 26.2 | 71.1 | 87.9 | 70.8 | 123.5 |
| Shareholders’ equity | 192.9 | 257.7 | 271.6 | 271.2 | 269.3 | 328.7 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 103.3 | 26.2 | 71.1 | 87.9 | 70.8 | 123.5 | |
| 196.1 | 600.0 | 746.8 | 731.5 | 692.8 | 820.9 | |
| Growth | +206.0% | +24.5% | −2.1% | −5.3% | +18.5% | |
| Liabilities | ||||||
| 3.2 | 342.3 | 475.3 | 460.3 | 423.5 | 492.2 | |
| Equity | ||||||
| n/a | 24.7 | 52.3 | 71.7 | 89.5 | 104.9 | |
| 192.9 | 257.7 | 271.6 | 271.2 | 269.3 | 328.7 | |
| Growth | +33.6% | +5.4% | −0.1% | −0.7% | +22.0% | |
| Per share and net cash | ||||||
| 10.2 | 14.6 | 14.7 | 14.8 | 14.9 | 22.6 | |
| calc | 18.91 | 17.65 | 18.46 | 18.31 | 18.07 | 14.55 |
Lines marked calc are worked out here from filed figures; point at one for how.