Closing prices at the end of each trading day, from 15 Apr 2025. 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 | 28.9 | 26.7 | 25.6 | 33.0 |
| Growth | −7.9% | −4.1% | +29.2% | |
| Operating income | 6.2 | 6.0 | 5.5 | 7.8 |
| Net income | 4.3 | 4.0 | 3.2 | 4.0 |
| Growth | −7.4% | −20.0% | +25.0% | |
| EPS, diluted | 0.36 | 0.33 | 0.26 | 0.30 |
| Growth | −8.3% | −21.2% | +15.4% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | 21.4% | 22.5% | 21.7% | 23.6% |
| Net margin | 14.8% | 14.9% | 12.4% | 12.0% |
| Free cash flow margin | −1.7% | 3.5% | −15.5% | −42.4% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −0.4 | 0.9 | −4.0 | −9.5 |
| Capital expenditure | −0.1 | −0.0 | −0.0 | −4.5 |
| Free cash flow | −0.5 | 0.9 | −4.0 | −14.0 |
| Growth | −530.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.1 | 0.1 | 0.2 | 1.4 |
| Total debt | n/a | 0.9 | 0.5 | n/a |
| Net cash (debt) | n/a | −0.9 | −0.3 | n/a |
| Shareholders’ equity | 12.1 | 15.7 | 18.4 | 27.6 |
| Debt to equity | n/a | 0.06 | 0.03 | n/a |
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 | ||||
| −0.4 | 0.9 | −4.0 | −9.5 | |
| Growth | −524.0% | |||
| Investment | ||||
| −0.1 | −0.0 | −0.0 | −4.5 | |
| calc | −0.5 | 0.9 | −4.0 | −14.0 |
| Growth | −530.0% | |||
| calc | −0.04 | 0.08 | −0.33 | −1.06 |
| −0.1 | −0.0 | 1.0 | −9.4 | |
| Financing | ||||
| −0.1 | −0.9 | 3.0 | 20.2 | |
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.