Closing prices at the end of each trading day, from 28 Jun 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 163.7 | 181.0 | 208.4 | 212.5 |
| Growth | +10.6% | +15.1% | +2.0% | |
| Operating income | 12.4 | 8.1 | 0.5 | −20.0 |
| Net income | 10.3 | 8.4 | 0.6 | −3.0 |
| Growth | −18.2% | −93.0% | −611.1% | |
| EPS, diluted | n/a | 0.08 | 0.13 | −0.59 |
| Growth | +62.5% | −553.8% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | 7.5% | 4.5% | 0.2% | −9.4% |
| Net margin | 6.3% | 4.6% | 0.3% | −1.4% |
| Free cash flow margin | 9.3% | 2.8% | −2.9% | −11.4% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 23.4 | 22.2 | 17.8 | 3.4 |
| Capital expenditure | −8.1 | −17.2 | −23.8 | −27.7 |
| Free cash flow | 15.3 | 5.0 | −6.0 | −24.3 |
| Growth | −67.3% | −219.8% | ||
| Buybacks | n/a | n/a | n/a | −0.2 |
| Dividends paid | n/a | n/a | n/a | −0.2 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 11.2 | 32.6 | 23.7 | 2.8 |
| Total debt | n/a | 4.7 | 6.9 | 13.6 |
| Net cash (debt) | n/a | 27.9 | 16.8 | −10.8 |
| Shareholders’ equity | −6.8 | 36.0 | 44.1 | 26.5 |
| Debt to equity | n/a | 0.13 | 0.16 | 0.51 |
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 |
|---|---|---|---|---|
| Operations | ||||
| 23.4 | 22.2 | 17.8 | 3.4 | |
| Growth | −5.3% | −19.6% | −80.8% | |
| Investment | ||||
| −8.1 | −17.2 | −23.8 | −27.7 | |
| calc | 15.3 | 5.0 | −6.0 | −24.3 |
| Growth | −67.3% | −219.8% | ||
| calc | n/a | 1.18 | −1.28 | −4.71 |
| 2.6 | −6.3 | −26.8 | −27.7 | |
| Financing | ||||
| −24.7 | 5.6 | 0.0 | 3.5 | |
| n/a | n/a | n/a | −0.2 | |
| n/a | n/a | n/a | −0.2 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.