Closing prices at the end of each trading day, from 23 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 | 10.8 | 21.1 | 20.1 | 16.5 | 24.7 | 26.1 |
| Growth | +94.8% | −4.4% | −17.9% | +49.1% | +5.8% | |
| EPS, diluted | n/a | n/a | n/a | n/a | 1.24 | 1.33 |
| Growth | +7.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 13.1 | 22.1 | 29.5 | 22.5 | 34.8 | 42.8 |
| Capital expenditure | −0.3 | −0.6 | −0.7 | −0.2 | −0.3 | −0.3 |
| Free cash flow | 12.8 | 21.4 | 28.9 | 22.4 | 34.5 | 42.5 |
| Growth | +67.9% | +34.8% | −22.5% | +54.2% | +23.1% | |
| Buybacks | n/a | n/a | n/a | −7.6 | −0.5 | −34.6 |
| Dividends paid | −3.1 | −2.1 | n/a | n/a | −3.9 | −7.8 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 47.7 | 46.2 | 54.2 | 41.1 | 77.0 | 38.5 |
| Shareholders’ equity | 171.0 | 203.9 | 182.4 | 192.0 | 215.4 | 217.2 |
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 |
|---|---|---|---|---|---|---|
| Spending | ||||||
| 19.3% | 23.8% | 25.6% | 24.1% | 24.0% | 27.3% | |
| Returns | ||||||
| 6.3% | 10.3% | 11.0% | 8.6% | 11.5% | 12.0% | |
| 0.7% | 1.1% | 1.0% | 0.7% | 1.0% | 0.9% | |
| Balance and payout | ||||||
| 88.6% | 89.0% | 91.3% | 91.8% | 91.7% | 92.2% | |
| 28.9% | 9.9% | n/a | n/a | 16.0% | 30.0% | |
| 24.5% | 9.7% | n/a | 33.9% | 12.9% | 99.7% | |