Closing prices at the end of each trading day, from 30 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 10.3 | 14.7 | 13.3 | 17.3 | 18.2 | 18.3 |
| Growth | +42.4% | −9.7% | +30.0% | +5.7% | +0.2% | |
| Operating income | −0.0 | −0.4 | −1.4 | −0.6 | −0.5 | −1.9 |
| Net income | −0.2 | 0.5 | −1.3 | 0.0 | 0.8 | 0.2 |
| Growth | −354.2% | +2,151.7% | −75.2% | |||
| EPS, diluted | −0.02 | 0.06 | −0.14 | 0.23 | 3.68 | 0.03 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 49.9% | 47.2% | 46.0% | 47.2% | 39.5% | 45.0% |
| Operating margin | −0.3% | −3.0% | −10.8% | −3.5% | −2.9% | −10.3% |
| Net margin | −1.6% | 3.4% | −9.7% | 0.2% | 4.1% | 1.0% |
| Free cash flow margin | 6.5% | −1.8% | −2.3% | −21.6% | 16.2% | 2.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 1.2 | 1.8 | 0.6 | −3.0 | 3.5 | 2.9 |
| Capital expenditure | −0.6 | −2.0 | −0.9 | −0.8 | −0.6 | −2.4 |
| Free cash flow | 0.7 | −0.3 | −0.3 | −3.7 | 3.0 | 0.5 |
| Growth | −138.7% | −84.1% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash and securities | 4.1 | 3.9 | 2.9 | 1.5 | 12.1 | 8.6 |
| Total debt | n/a | 1.6 | 0.4 | 2.7 | 1.5 | 5.1 |
| Net cash (debt) | n/a | 2.3 | 2.5 | −1.2 | 10.6 | 3.6 |
| Shareholders’ equity | 2.2 | 2.8 | 1.2 | 12.0 | 18.4 | 56.2 |
| Debt to equity | n/a | 0.55 | 0.37 | 0.22 | 0.08 | 0.09 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 49.9% | 47.2% | 46.0% | 47.2% | 39.5% | 45.0% | |
| −0.3% | −3.0% | −10.8% | −3.5% | −2.9% | −10.3% | |
| −1.4% | 3.6% | −9.6% | 0.9% | 4.6% | 1.4% | |
| −1.6% | 3.4% | −9.7% | 0.2% | 4.1% | 1.0% | |
| 6.5% | −1.8% | −2.3% | −21.6% | 16.2% | 2.6% | |
| Spending | ||||||
| 21.6% | 22.1% | 29.0% | 22.5% | 16.3% | 21.0% | |
| 5.6% | 13.9% | 6.5% | 4.5% | 3.2% | 13.1% | |
| n/a | 3.1% | n/a | 78.0% | 9.0% | 28.3% | |
| Returns | ||||||
| −7.3% | 17.9% | −109.4% | 0.3% | 4.1% | 0.3% | |
| n/a | 2.0% | −4.7% | 0.1% | 1.8% | 0.2% | |
| Balance and payout | ||||||
| n/a | 0.55 | 0.37 | 0.22 | 0.08 | 0.09 | |
| n/a | 88.7% | 95.7% | 68.7% | 55.9% | 31.4% | |