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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | −0.2 | 0.0 | 0.4 | 0.5 | −0.2 | −0.5 | 0.7 | 3.3 | 2.6 | 4.1 |
| Net income | −1.5 | 3.6 | −2.2 | −0.4 | 4.1 | −5.5 | −2.0 | 2.4 | −3.4 | 9.0 |
| Growth | −160.1% | −234.6% | −243.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.3 | −4.0 | 8.3 | −11.6 | −48.3 | 39.2 | −52.7 | 36.3 | 10.9 | −78.5 |
| Buybacks | −26.0 | −17.8 | −91.2 | −16.4 | −24.7 | −63.1 | −43.2 | −80.6 | −30.6 | −29.1 |
| Dividends paid | n/a | −0.0 | −0.4 | −0.5 | n/a | n/a | −0.7 | −3.3 | −2.7 | −4.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 0.1 | 0.3 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 |
| Shareholders’ equity | 32.7 | 40.4 | 29.4 | 41.0 | 93.6 | 48.6 | 99.9 | 65.4 | 51.0 | 138.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| n/a | n/a | n/a | 0.1 | 0.3 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | |
| 32.8 | 40.4 | 29.8 | 51.0 | 93.9 | 48.7 | 99.9 | 65.5 | 51.3 | 138.7 | |
| Growth | +23.3% | −26.4% | +71.4% | +84.2% | −48.2% | +105.3% | −34.4% | −21.7% | +170.2% | |
| Liabilities | ||||||||||
| 0.0 | 0.0 | 0.4 | 10.0 | 0.3 | 0.0 | 0.1 | 0.1 | 0.3 | 0.1 | |
| Equity | ||||||||||
| 32.7 | 40.4 | 29.4 | 41.0 | 93.6 | 48.6 | 99.9 | 65.4 | 51.0 | 138.6 | |
| Growth | +23.3% | −27.3% | +39.6% | +128.3% | −48.1% | +105.4% | −34.5% | −22.0% | +171.5% | |
| Per share and net cash | ||||||||||
| 1.6 | 1.8 | 1.6 | 2.2 | 4.5 | 2.4 | 5.8 | 3.6 | 2.8 | 7.4 | |
| calc | 20.47 | 22.43 | 18.36 | 18.64 | 20.81 | 20.27 | 17.22 | 18.17 | 18.23 | 18.85 |
Lines marked calc are worked out here from filed figures; point at one for how.