Closing prices at the end of each trading day, from 27 Mar 2024. 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 159.9 | 164.4 | 182.0 |
| Growth | +2.8% | +10.7% | |
| Net income | 0.6 | −5.3 | 2.3 |
| Growth | −1,026.8% | ||
| EPS, diluted | n/a | −0.39 | 0.04 |
| Growth |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Net margin | 0.4% | −3.2% | 1.3% |
| Free cash flow margin | 1.5% | −0.4% | 2.8% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 2.6 | −0.6 | 5.2 |
| Capital expenditure | −0.1 | −0.1 | −0.1 |
| Free cash flow | 2.5 | −0.7 | 5.1 |
| Growth | −128.4% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 7.6 | 8.5 | 10.7 |
| Shareholders’ equity | 5.1 | 16.2 | 18.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Operations | |||
| 2.6 | −0.6 | 5.2 | |
| Growth | −124.2% | ||
| 0.5 | 0.4 | 0.3 | |
| Investment | |||
| −0.1 | −0.1 | −0.1 | |
| calc | 2.5 | −0.7 | 5.1 |
| Growth | −128.4% | ||
| calc | n/a | −0.04 | 0.30 |
| −0.1 | −0.1 | −0.1 | |
| Financing | |||
| −2.7 | 1.6 | −2.9 | |
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.