Closing prices at the end of each trading day, from 4 Dec 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 | 51.4 | 62.7 | 62.7 | 58.4 |
| Growth | +21.9% | +0.1% | −6.9% | |
| Operating income | 1.6 | 2.9 | 1.2 | −0.1 |
| Net income | 1.5 | 1.9 | 0.4 | −0.4 |
| Growth | +21.8% | −79.8% | −205.6% | |
| EPS, diluted | 0.00 | 0.20 | 0.04 | −0.03 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 18.0% | 19.1% | 19.6% | 19.2% |
| Operating margin | 3.1% | 4.6% | 2.0% | −0.1% |
| Net margin | 3.0% | 3.0% | 0.6% | −0.7% |
| Free cash flow margin | −4.5% | 5.5% | 2.9% | 7.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −2.1 | 3.7 | 2.5 | 4.4 |
| Capital expenditure | −0.3 | −0.3 | −0.7 | −0.0 |
| Free cash flow | −2.3 | 3.4 | 1.8 | 4.4 |
| Growth | −47.7% | +146.9% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | n/a | 0.7 | 1.8 | 1.1 |
| Total debt | n/a | 1.0 | 3.1 | 1.2 |
| Net cash (debt) | n/a | −0.3 | −1.3 | −0.2 |
| Shareholders’ equity | 3.1 | 5.1 | 4.9 | 5.0 |
| Debt to equity | n/a | 0.20 | 0.63 | 0.25 |
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 | ||||
| 18.0% | 19.1% | 19.6% | 19.2% | |
| 3.1% | 4.6% | 2.0% | −0.1% | |
| 3.6% | 3.4% | 0.8% | −1.8% | |
| 3.0% | 3.0% | 0.6% | −0.7% | |
| −4.5% | 5.5% | 2.9% | 7.6% | |
| Spending | ||||
| 11.6% | 11.3% | 13.9% | 15.9% | |
| 0.6% | 0.5% | 1.2% | 0.0% | |
| 17.5% | 13.3% | 25.0% | n/a | |
| Returns | ||||
| 49.5% | 36.8% | 7.7% | −8.0% | |
| 3.8% | 4.2% | 0.8% | −1.0% | |
| Balance and payout | ||||
| n/a | 0.20 | 0.63 | 0.25 | |
| n/a | 81.5% | 89.3% | 88.0% | |