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 |
|---|---|---|---|---|
| Margins | ||||
| 79.9% | 86.6% | 88.2% | 83.8% | |
| 38.8% | 37.7% | 41.4% | −113.7% | |
| 41.4% | 39.3% | 38.0% | −117.0% | |
| 36.4% | 33.5% | 33.6% | −121.0% | |
| −15.5% | −11.6% | −24.8% | −6.2% | |
| Spending | ||||
| 11.0% | 13.6% | 16.7% | 89.3% | |
| 19.8% | 27.2% | 19.2% | 62.6% | |
| 16.8% | 8.4% | 7.7% | 0.2% | |
| 12.0% | 13.8% | 10.6% | n/a | |
| Returns | ||||
| 49.6% | 29.5% | 31.4% | −87.0% | |
| n/a | 18.6% | 16.0% | −39.1% | |
| Balance and payout | ||||
| n/a | 0.07 | 0.11 | 0.28 | |
| n/a | 37.0% | 49.0% | 55.2% | |