Closing prices at the end of each trading day, from 1 Oct 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 35.1 | 31.5 | 37.0 | 22.5 |
| Growth | −10.4% | +17.7% | −39.2% | |
| Operating income | 13.6 | 11.9 | 15.3 | −25.6 |
| Net income | 12.8 | 10.5 | 12.5 | −27.3 |
| Growth | −17.4% | +18.1% | −319.0% | |
| EPS, diluted | 0.49 | 0.51 | 0.57 | −0.98 |
| Growth | +4.1% | +11.8% | −271.9% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 79.9% | 86.6% | 88.2% | 83.8% |
| Operating margin | 38.8% | 37.7% | 41.4% | −113.7% |
| Net margin | 36.4% | 33.5% | 33.6% | −121.0% |
| Free cash flow margin | −15.5% | −11.6% | −24.8% | −6.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 0.5 | −1.0 | −6.3 | −1.3 |
| Capital expenditure | −5.9 | −2.6 | −2.9 | −0.0 |
| Free cash flow | −5.4 | −3.7 | −9.2 | −1.4 |
| Growth |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 1.7 | 1.5 | 3.0 | 0.2 |
| Total debt | n/a | 2.4 | 4.3 | 8.7 |
| Net cash (debt) | n/a | −0.9 | −1.3 | −8.5 |
| Shareholders’ equity | 25.8 | 35.8 | 39.7 | 31.4 |
| Debt to equity | n/a | 0.07 | 0.11 | 0.28 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 1.7 | 1.5 | 3.0 | 0.2 | |
| n/a | 31.1 | 46.6 | 42.5 | |
| n/a | 1.1 | 1.3 | 1.1 | |
| n/a | 6.1 | 7.1 | 6.4 | |
| n/a | 0.1 | 0.1 | 0.1 | |
| n/a | 56.7 | 78.0 | 69.7 | |
| Growth | +37.5% | −10.6% | ||
| Liabilities | ||||
| n/a | 0.8 | 0.9 | 2.6 | |
| n/a | 1.6 | 3.4 | 6.1 | |
| calc | n/a | 2.4 | 4.3 | 8.7 |
| n/a | 21.0 | 38.2 | 38.5 | |
| Equity | ||||
| n/a | 14.4 | 26.8 | −0.5 | |
| 25.8 | 35.8 | 39.7 | 31.4 | |
| Growth | +38.7% | +10.9% | −20.9% | |
| Per share and net cash | ||||
| calc | n/a | −0.9 | −1.3 | −8.5 |
| n/a | 29.4 | 35.7 | 41.0 | |
| calc | n/a | 1.22 | 1.11 | 0.77 |
Lines marked calc are worked out here from filed figures; point at one for how.