Closing prices at the end of each trading day, from 16 Jul 2021. 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 | |
|---|---|---|---|---|---|---|
| Net income | 0.7 | 0.5 | 1.8 | −0.7 | −1.3 | 2.8 |
| Growth | −30.8% | +238.6% | −141.8% | |||
| EPS, diluted | n/a | 0.17 | 0.58 | −0.24 | −0.44 | 1.00 |
| Growth | +241.2% | −141.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 1.9 | 1.8 | 3.1 | 2.3 | 1.9 | 1.4 |
| Capital expenditure | −0.8 | −0.1 | −0.4 | −5.6 | −1.2 | −0.4 |
| Free cash flow | 1.1 | 1.6 | 2.7 | −3.3 | 0.7 | 1.0 |
| Growth | +46.6% | +68.9% | −221.1% | +31.5% | ||
| Buybacks | n/a | n/a | n/a | −2.2 | −1.6 | −3.2 |
| Dividends paid | n/a | n/a | n/a | −0.4 | −0.5 | −0.6 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 8.1 | 21.9 | 8.9 | 13.1 | 13.3 | 6.5 |
| Shareholders’ equity | n/a | 60.1 | 55.9 | 53.7 | 52.1 | 53.8 |
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 | ||||||
| 8.1 | 21.9 | 8.9 | 13.1 | 13.3 | 6.5 | |
| 6.4 | 6.2 | 6.3 | 11.6 | 11.5 | 11.5 | |
| 299.6 | 364.8 | 417.3 | 452.0 | 443.5 | 429.8 | |
| Growth | +21.8% | +14.4% | +8.3% | −1.9% | −3.1% | |
| Liabilities | ||||||
| 267.7 | 304.7 | 361.5 | 398.4 | 391.3 | 376.1 | |
| Equity | ||||||
| 31.8 | 32.3 | 34.1 | 32.0 | 30.2 | 32.4 | |
| n/a | 60.1 | 55.9 | 53.7 | 52.1 | 53.8 | |
| Growth | −7.1% | −3.9% | −2.9% | +3.2% | ||
| Per share and net cash | ||||||
| 0.0 | 3.3 | 3.3 | 3.2 | 3.1 | 2.9 | |
| calc | n/a | 18.46 | 16.95 | 16.91 | 16.87 | 18.62 |
Lines marked calc are worked out here from filed figures; point at one for how.