Closing prices at the end of each trading day, from 18 Apr 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 23.6 | 28.8 | 34.2 | 29.8 | 18.2 |
| Growth | +22.5% | +18.6% | −13.0% | −38.8% | |
| Operating income | 7.6 | 6.4 | 8.6 | 2.0 | −11.7 |
| Net income | 6.8 | 5.8 | 7.4 | 1.5 | −10.2 |
| Growth | −14.7% | +28.3% | −80.4% | −801.7% | |
| EPS, diluted | 0.74 | 0.63 | 0.81 | 0.14 | −0.84 |
| Growth | −14.9% | +28.6% | −82.7% | −700.0% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 36.1% | 35.5% | 33.3% | 37.8% | 41.5% |
| Operating margin | 32.5% | 22.0% | 25.2% | 6.7% | −63.9% |
| Net margin | 28.8% | 20.0% | 21.7% | 4.9% | −55.9% |
| Free cash flow margin | −1.0% | −15.7% | −9.2% | −6.7% | −8.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −0.1 | −4.5 | −3.1 | −2.0 | −1.5 |
| Capital expenditure | −0.1 | −0.1 | −0.0 | −0.0 | −0.0 |
| Free cash flow | −0.2 | −4.5 | −3.2 | −2.0 | −1.5 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 1.1 | 0.2 | 0.3 | 0.1 | 0.1 |
| Shareholders’ equity | 22.4 | 25.0 | 31.9 | 37.3 | 30.6 |
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 |
|---|---|---|---|---|---|
| Assets | |||||
| 1.1 | 0.2 | 0.3 | 0.1 | 0.1 | |
| n/a | 20.1 | 29.1 | 45.2 | 44.1 | |
| n/a | 2.2 | 1.7 | 1.3 | 1.1 | |
| n/a | 53.9 | 72.8 | 89.4 | 88.9 | |
| Growth | +35.0% | +22.8% | −0.5% | ||
| Liabilities | |||||
| n/a | 28.4 | 40.7 | 51.9 | 58.3 | |
| Equity | |||||
| n/a | 16.6 | 23.2 | 24.5 | 14.3 | |
| 22.4 | 25.0 | 31.9 | 37.3 | 30.6 | |
| Growth | +11.7% | +27.6% | +16.9% | −17.9% | |
| Per share and net cash | |||||
| n/a | 9.2 | 9.2 | 10.8 | 13.5 | |
| calc | n/a | 2.72 | 3.47 | 3.44 | 2.26 |
Lines marked calc are worked out here from filed figures; point at one for how.