Closing prices at the end of each trading day, from 7 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 38.7 | 62.8 | 95.9 | 132.1 | 138.3 | 142.4 |
| Growth | +62.4% | +52.8% | +37.7% | +4.6% | +3.0% | |
| Operating income | 3.8 | 5.5 | −1.9 | −3.0 | 0.7 | 2.5 |
| Net income | 3.8 | 4.8 | −1.5 | −2.4 | 0.7 | 1.7 |
| Growth | +25.1% | −130.9% | +159.3% | |||
| EPS, diluted | n/a | n/a | −0.04 | −0.07 | 0.02 | 0.05 |
| Growth | +150.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 57.4% | 55.4% | 51.1% | 50.3% | 52.1% | 52.4% |
| Operating margin | 9.9% | 8.7% | −2.0% | −2.3% | 0.5% | 1.7% |
| Net margin | 9.9% | 7.6% | −1.5% | −1.8% | 0.5% | 1.2% |
| Free cash flow margin | n/a | 12.3% | −12.4% | −1.6% | 0.2% | 1.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 3.8 | 7.8 | −11.6 | −2.1 | 0.3 | 2.6 |
| Capital expenditure | n/a | −0.0 | −0.3 | −0.0 | −0.0 | −0.1 |
| Free cash flow | n/a | 7.7 | −11.9 | −2.1 | 0.3 | 2.5 |
| Growth | −254.1% | +803.2% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 5.0 | 10.6 | 4.6 | 2.5 | n/a | n/a |
| Total debt | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 4.9 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 4.2 | 2.7 | 6.8 | 4.5 | 5.2 | 7.0 |
| Debt to equity | 0.01 | n/a | n/a | n/a | n/a | n/a |
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 | ||||||
| 5.0 | 10.6 | 4.6 | 2.5 | n/a | n/a | |
| 0.2 | 0.1 | 0.4 | 0.7 | 1.7 | 0.2 | |
| 4.4 | 7.0 | 18.8 | 14.3 | 14.6 | 18.3 | |
| n/a | 0.0 | 0.3 | 0.1 | 0.1 | 0.1 | |
| 9.8 | 18.8 | 25.7 | 19.6 | 20.0 | 23.8 | |
| Growth | +91.1% | +36.7% | −24.0% | +2.1% | +19.3% | |
| Liabilities | ||||||
| 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.0 | n/a | n/a | n/a | n/a | n/a |
| 5.7 | 16.2 | 18.9 | 15.1 | 14.8 | 16.8 | |
| Equity | ||||||
| 4.2 | 2.7 | 1.2 | −1.3 | −0.6 | 1.1 | |
| 4.2 | 2.7 | 6.8 | 4.5 | 5.2 | 7.0 | |
| Growth | −36.4% | +157.4% | −34.8% | +15.9% | +35.5% | |
| Per share and net cash | ||||||
| calc | 4.9 | n/a | n/a | n/a | n/a | n/a |
| 33.3 | 33.3 | 35.0 | 35.1 | 35.1 | 35.2 | |
| calc | 0.13 | 0.08 | 0.19 | 0.13 | 0.15 | 0.20 |
Lines marked calc are worked out here from filed figures; point at one for how.