Closing prices at the end of each trading day, from 25 Jan 2022. 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 | 181.9 | 161.7 | 117.2 | 131.8 | 130.5 |
| Growth | −11.1% | −27.5% | +12.4% | −1.0% | |
| Operating income | 7.7 | 5.1 | 2.3 | −2.1 | −2.4 |
| Net income | 7.9 | 3.7 | 0.7 | −1.2 | −6.1 |
| Growth | −53.5% | −80.1% | −263.7% | ||
| EPS, diluted | 1.13 | 0.39 | 0.07 | −0.63 | −3.20 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 17.7% | 19.5% | 27.4% | 26.9% | 27.0% |
| Operating margin | 4.2% | 3.1% | 2.0% | −1.6% | −1.8% |
| Net margin | 4.3% | 2.3% | 0.6% | −0.9% | −4.7% |
| Free cash flow margin | −1.8% | −0.1% | 1.2% | −7.3% | −0.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −3.2 | 1.0 | 2.2 | −7.4 | 0.7 |
| Capital expenditure | −0.1 | −1.1 | −0.8 | −2.2 | −0.9 |
| Free cash flow | −3.3 | −0.1 | 1.4 | −9.6 | −0.2 |
| Growth | −801.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 3.9 | 10.1 | 7.8 | 4.6 | 1.9 |
| Shareholders’ equity | 7.5 | 22.7 | 24.2 | 22.3 | 17.3 |
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 |
|---|---|---|---|---|---|
| Margins | |||||
| 17.7% | 19.5% | 27.4% | 26.9% | 27.0% | |
| 4.2% | 3.1% | 2.0% | −1.6% | −1.8% | |
| 4.9% | 2.8% | 1.2% | −1.7% | −3.3% | |
| 4.3% | 2.3% | 0.6% | −0.9% | −4.7% | |
| −1.8% | −0.1% | 1.2% | −7.3% | −0.2% | |
| Spending | |||||
| 0.4% | 0.7% | 1.2% | 1.3% | 1.1% | |
| 3.4% | 4.8% | 7.2% | 7.7% | 8.5% | |
| 0.0% | 0.7% | 0.7% | 1.7% | 0.7% | |
| 10.8% | 19.0% | 58.2% | n/a | n/a | |
| Returns | |||||
| 104.7% | 16.2% | 3.0% | −5.4% | −35.5% | |
| 11.4% | 6.1% | 1.1% | −1.6% | −8.8% | |
| Balance and payout | |||||
| 89.1% | 62.3% | 63.5% | 71.4% | 77.6% | |