Closing prices at the end of each trading day, from 22 Oct 2024. 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 | 11.4 | 16.7 | 18.1 | 21.4 |
| Growth | +47.1% | +8.5% | +18.1% | |
| Operating income | 0.9 | 2.2 | −1.6 | −17.1 |
| Net income | 0.9 | 2.3 | −1.9 | −17.3 |
| Growth | +150.9% | −182.8% | ||
| EPS, diluted | 0.19 | 0.47 | −0.10 | −0.75 |
| Growth | +147.4% | −121.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 31.2% | 32.3% | 36.1% | 33.1% |
| Operating margin | 8.0% | 12.9% | −8.6% | −79.6% |
| Net margin | 8.2% | 13.9% | −10.6% | −80.9% |
| Free cash flow margin | −2.1% | 11.0% | −37.8% | 12.8% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −0.1 | 3.0 | −3.0 | 2.9 |
| Capital expenditure | −0.1 | −1.2 | −3.8 | −0.2 |
| Free cash flow | −0.2 | 1.8 | −6.9 | 2.7 |
| Growth | −472.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash and securities | 1.7 | 2.8 | 3.3 | 4.7 |
| Total debt | n/a | 1.7 | 5.5 | 5.3 |
| Net cash (debt) | n/a | 1.2 | −2.2 | −0.6 |
| Shareholders’ equity | 3.6 | 5.8 | 6.5 | 7.4 |
| Debt to equity | n/a | 0.29 | 0.85 | 0.71 |
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 |
|---|---|---|---|---|
| Margins | ||||
| 31.2% | 32.3% | 36.1% | 33.1% | |
| 8.0% | 12.9% | −8.6% | −79.6% | |
| 8.5% | 15.5% | −9.1% | −79.5% | |
| 8.2% | 13.9% | −10.6% | −80.9% | |
| −2.1% | 11.0% | −37.8% | 12.8% | |
| Spending | ||||
| 10.7% | 8.0% | 15.9% | 4.2% | |
| 9.1% | 6.2% | 17.4% | 101.8% | |
| 0.8% | 7.2% | 21.1% | 0.8% | |
| 3.6% | 9.9% | n/a | n/a | |
| Returns | ||||
| 26.2% | 40.4% | −29.6% | −233.9% | |
| n/a | 15.5% | −9.6% | −77.6% | |
| Balance and payout | ||||
| n/a | 0.29 | 0.85 | 0.71 | |
| n/a | 61.7% | 67.7% | 66.8% | |