Closing prices at the end of each trading day, from 14 Jul 2026. 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 | 11.2 | 21.7 | 20.3 | 16.0 | 14.1 | 19.6 |
| Growth | +94.6% | −6.6% | −21.1% | −11.8% | +39.0% | |
| Operating income | 2.5 | 3.9 | 2.9 | 1.0 | −1.6 | 2.4 |
| Net income | 2.4 | 3.2 | 2.9 | 0.9 | −1.9 | 1.9 |
| Growth | +32.1% | −8.4% | −70.5% | −317.6% | ||
| EPS, diluted | 0.24 | 0.32 | 0.29 | 0.07 | −0.11 | 0.03 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 39.9% | 35.3% | 34.6% | 32.8% | 32.0% | 32.5% |
| Operating margin | 22.1% | 18.1% | 14.4% | 6.4% | −11.2% | 12.4% |
| Net margin | 21.7% | 14.7% | 14.5% | 5.4% | −13.3% | 9.9% |
| Free cash flow margin | 21.5% | 0.6% | −12.9% | 3.6% | −3.2% | 3.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 3.0 | 1.1 | 2.5 | 0.9 | −0.4 | 0.9 |
| Capital expenditure | −0.6 | −1.0 | −5.1 | −0.3 | −0.0 | −0.2 |
| Free cash flow | 2.4 | 0.1 | −2.6 | 0.6 | −0.4 | 0.7 |
| Growth | −94.4% | −2,031.7% | −176.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash and securities | 1.4 | 0.5 | 2.1 | 0.8 | 0.9 | 1.8 |
| Total debt | n/a | 5.7 | 26.3 | 9.1 | 9.9 | 11.5 |
| Net cash (debt) | n/a | −5.2 | −24.2 | −8.3 | −9.0 | −9.7 |
| Shareholders’ equity | 8.0 | 11.5 | 13.5 | 21.1 | 53.5 | 57.8 |
| Debt to equity | n/a | 0.49 | 1.95 | 0.43 | 0.18 | 0.20 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 1.4 | 0.5 | 2.1 | 0.8 | 0.9 | 1.8 | |
| n/a | 5.0 | 7.4 | 6.0 | 5.8 | 9.3 | |
| n/a | 3.0 | 2.6 | 2.3 | 2.7 | 2.5 | |
| n/a | 4.6 | 12.3 | 10.8 | 10.4 | 12.3 | |
| n/a | 21.8 | 36.2 | 32.1 | 65.0 | 72.2 | |
| Growth | +65.5% | −11.2% | +102.3% | +11.0% | ||
| Liabilities | ||||||
| n/a | 5.7 | 6.0 | 5.7 | 6.1 | 11.5 | |
| n/a | n/a | 10.1 | 0.0 | 0.2 | n/a | |
| n/a | n/a | 10.1 | 3.3 | 3.5 | n/a | |
| calc | n/a | 5.7 | 26.3 | 9.1 | 9.9 | 11.5 |
| n/a | 10.4 | 22.7 | 11.0 | 11.5 | 14.4 | |
| Equity | ||||||
| n/a | 9.8 | 12.7 | 13.6 | 11.7 | 13.7 | |
| 8.0 | 11.5 | 13.5 | 21.1 | 53.5 | 57.8 | |
| Growth | +42.9% | +17.3% | +56.6% | +153.4% | +8.1% | |
| Per share and net cash | ||||||
| calc | n/a | −5.2 | −24.2 | −8.3 | −9.0 | −9.7 |
| n/a | 10.0 | 10.0 | 12.2 | 73.4 | 73.4 | |
| calc | n/a | 1.15 | 1.35 | 1.72 | 0.73 | 0.79 |
† The number of shares outstanding jumps at 2024, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.