Closing prices at the end of each trading day, from 23 Mar 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 326.5 | 462.9 | 435.9 | 592.5 | 538.5 |
| Growth | +41.8% | −5.8% | +35.9% | −9.1% | |
| Operating income | 4.2 | 4.8 | 1.7 | −3.3 | −2.4 |
| Net income | 3.6 | 3.7 | 1.1 | −3.9 | −3.0 |
| Growth | +3.3% | −69.3% | −441.8% | ||
| EPS, diluted | n/a | 0.17 | 0.05 | −0.14 | −0.11 |
| Growth | −73.7% | −402.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 2.3% | 2.0% | 1.7% | 0.9% | 0.8% |
| Operating margin | 1.3% | 1.0% | 0.4% | −0.6% | −0.5% |
| Net margin | 1.1% | 0.8% | 0.3% | −0.7% | −0.6% |
| Free cash flow margin | −0.8% | 0.7% | −2.5% | −0.4% | 0.7% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −2.5 | 3.5 | −10.0 | −1.9 | 4.0 |
| Capital expenditure | −0.0 | −0.4 | −0.8 | −0.1 | −0.0 |
| Free cash flow | −2.5 | 3.1 | −10.8 | −2.1 | 4.0 |
| Growth | −445.7% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 3.0 | 5.0 | 7.4 | 8.0 | 9.3 |
| Shareholders’ equity | 8.4 | 12.1 | 25.3 | 22.9 | 19.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Operations | |||||
| −2.5 | 3.5 | −10.0 | −1.9 | 4.0 | |
| Growth | −386.7% | ||||
| Investment | |||||
| −0.0 | −0.4 | −0.8 | −0.1 | −0.0 | |
| calc | −2.5 | 3.1 | −10.8 | −2.1 | 4.0 |
| Growth | −445.7% | ||||
| calc | n/a | 0.15 | −0.43 | −0.08 | 0.15 |
| −0.0 | −0.4 | −0.8 | −0.1 | −0.0 | |
| Financing | |||||
| n/a | −1.1 | 13.2 | 2.7 | 0.5 | |
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.