Closing prices at the end of each trading day, from 6 Oct 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.9 | 6.9 | 5.8 | 6.5 | 6.4 | 4.6 | 2.9 | 6.5 |
| Growth | +0.3% | −16.3% | +11.3% | −0.5% | −29.0% | −36.3% | +125.0% | |
| Operating income | 2.8 | 2.2 | 1.8 | 2.1 | 1.6 | 0.1 | −1.7 | −1.8 |
| Net income | 2.2 | 2.0 | 1.7 | 1.7 | 1.4 | 1.0 | −0.9 | 0.2 |
| Growth | −9.0% | −16.4% | −1.2% | −15.2% | −26.0% | −185.6% | ||
| EPS, diluted | n/a | n/a | 0.15 | 0.15 | 0.13 | 0.13 | −0.11 | 0.02 |
| Growth | +0.0% | −13.3% | +0.0% | −184.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 56.1% | 54.0% | 54.6% | 60.1% | 55.0% | 42.1% | 34.6% | 10.6% |
| Operating margin | 40.6% | 31.6% | 30.2% | 32.6% | 25.3% | 2.2% | −60.1% | −27.4% |
| Net margin | 32.1% | 29.1% | 29.1% | 25.8% | 22.0% | 23.0% | −30.9% | 2.8% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | −5.4% | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.3 | 0.0 | 1.9 | −0.2 | 3.8 | −0.1 | −0.7 | −1.5 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | −0.2 | n/a | n/a |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | −0.2 | n/a | n/a |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.7 | 0.8 | 1.9 | 2.1 | 1.2 | 9.3 | 7.2 | 3.6 |
| Shareholders’ equity | 7.0 | 9.0 | 11.2 | 13.1 | 13.5 | 28.3 | 35.3 | 36.0 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 0.7 | 0.8 | 1.9 | 2.1 | 1.2 | 9.3 | 7.2 | 3.6 | |
| 1.3 | 2.7 | 2.1 | 2.4 | 3.3 | 2.1 | 1.4 | 5.4 | |
| 0.1 | 0.5 | 0.1 | 0.4 | 0.4 | 0.2 | 0.2 | 0.1 | |
| 1.2 | 0.8 | 0.5 | 0.2 | 0.1 | 0.4 | 0.7 | 0.5 | |
| 9.2 | 11.5 | 14.4 | 17.1 | 21.2 | 35.4 | 41.5 | 42.6 | |
| Growth | +24.6% | +25.4% | +19.0% | +23.7% | +67.1% | +17.3% | +2.5% | |
| Liabilities | ||||||||
| 2.2 | 2.5 | 3.2 | 4.0 | 7.7 | 7.1 | 6.3 | 6.6 | |
| Equity | ||||||||
| n/a | 5.7 | 7.4 | 9.0 | 10.3 | 11.4 | 10.5 | 10.7 | |
| 7.0 | 9.0 | 11.2 | 13.1 | 13.5 | 28.3 | 35.3 | 36.0 | |
| Growth | +27.3% | +24.7% | +17.6% | +3.0% | +109.5% | +24.5% | +2.1% | |
| Per share and net cash | ||||||||
| 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 14.4 | 14.4 | n/a | |
| calc | 0.64 | 0.82 | 1.02 | 1.19 | 1.23 | 1.97 | 2.45 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.