Closing prices at the end of each trading day, from 18 Mar 2025. 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 | 24.5 | 16.5 | 15.6 | 13.2 |
| Growth | −32.6% | −5.2% | −15.4% | |
| Operating income | 14.3 | 8.0 | 3.8 | 14.7 |
| Net income | 14.0 | 7.7 | 3.8 | 14.8 |
| Growth | −44.9% | −51.2% | +291.1% | |
| EPS, diluted | n/a | 2.78 | 1.36 | 5.27 |
| Growth | −51.1% | +287.5% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | 58.2% | 48.3% | 24.5% | 111.1% |
| Net margin | 57.3% | 46.9% | 24.1% | 111.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 14.1 | 9.3 | 5.0 | 3.9 |
| Dividends paid | n/a | 0.0 | 0.0 | −1.2 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.8 | 0.5 | 0.1 | 3.3 |
| Total debt | n/a | 1.9 | 0.0 | 19.9 |
| Net cash (debt) | n/a | −1.4 | 0.1 | −16.5 |
| Shareholders’ equity | 6.3 | 5.7 | 6.2 | 20.1 |
| Debt to equity | n/a | 0.33 | 0.00 | 0.99 |
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 | ||||
| 0.8 | 0.5 | 0.1 | 3.3 | |
| n/a | 0.5 | 0.4 | 1.8 | |
| n/a | 0.3 | 0.6 | 0.6 | |
| 6.9 | 6.0 | 6.2 | 35.2 | |
| n/a | 8.2 | 8.6 | 42.7 | |
| Growth | +4.6% | +396.0% | ||
| Liabilities | ||||
| n/a | 0.7 | 0.0 | 1.5 | |
| n/a | 1.2 | 0.0 | 18.3 | |
| calc | n/a | 1.9 | 0.0 | 19.9 |
| n/a | 2.6 | 2.4 | 22.6 | |
| Equity | ||||
| n/a | n/a | 0.0 | 13.6 | |
| 6.3 | 5.7 | 6.2 | 20.1 | |
| Growth | −10.2% | +10.3% | +222.2% | |
| Per share and net cash | ||||
| calc | n/a | −1.4 | 0.1 | −16.5 |
| n/a | n/a | 0.0 | 2.8 | |
| calc | n/a | n/a | n/a | 7.14 |
Lines marked calc are worked out here from filed figures; point at one for how.