Closing prices at the end of each trading day, from 21 Mar 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 14.1 | 18.3 | 15.5 | 21.2 | 23.2 |
| Growth | +29.5% | −15.4% | +36.9% | +9.6% | |
| Operating income | 2.2 | 1.5 | 0.8 | −1.9 | −4.1 |
| Net income | 1.6 | 1.1 | 1.0 | −0.8 | −5.5 |
| Growth | −35.0% | −9.6% | −183.8% | ||
| EPS, diluted | 0.26 | 0.17 | 0.15 | −0.11 | −0.52 |
| Growth | −34.6% | −11.8% | −173.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 20.7% | 16.5% | 14.3% | 11.6% | 13.3% |
| Operating margin | 15.8% | 8.3% | 5.3% | −9.2% | −17.5% |
| Net margin | 11.7% | 5.9% | 6.3% | −3.8% | −23.6% |
| Free cash flow margin | 12.6% | −10.7% | −11.2% | −15.4% | −9.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 1.8 | −1.2 | −1.4 | −2.9 | −1.7 |
| Capital expenditure | −0.0 | −0.8 | −0.3 | −0.3 | −0.4 |
| Free cash flow | 1.8 | −2.0 | −1.7 | −3.3 | −2.1 |
| Growth | −210.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash and securities | 0.6 | 0.2 | 0.5 | 1.4 | 1.7 |
| Total debt | n/a | 0.2 | 0.1 | 0.4 | 3.1 |
| Net cash (debt) | n/a | 0.0 | 0.4 | 1.0 | −1.4 |
| Shareholders’ equity | 3.1 | 4.9 | 5.7 | 9.3 | 7.0 |
| Debt to equity | n/a | 0.04 | 0.02 | 0.04 | 0.44 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025† 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 0.6 | 0.2 | 0.5 | 1.4 | 0.9 | |
| n/a | 0.0 | 0.1 | n/a | 0.7 | |
| n/a | 3.1 | 2.5 | 1.5 | 3.1 | |
| n/a | 3.8 | 5.7 | 8.6 | 9.7 | |
| n/a | 1.0 | 1.1 | 0.7 | 1.1 | |
| n/a | 16.9 | 19.7 | 24.0 | 20.5 | |
| Growth | +16.1% | +22.1% | −14.7% | ||
| Liabilities | |||||
| n/a | 0.2 | n/a | 0.1 | 3.0 | |
| n/a | n/a | 0.1 | 0.2 | 0.1 | |
| calc | n/a | 0.2 | 0.1 | 0.4 | 3.1 |
| n/a | 11.9 | 13.8 | 14.7 | 13.5 | |
| Equity | |||||
| n/a | 1.6 | 2.5 | 0.6 | −3.8 | |
| 3.1 | 4.9 | 5.7 | 9.3 | 7.0 | |
| Growth | +56.2% | +16.2% | +64.9% | −25.0% | |
| Per share and net cash | |||||
| calc | n/a | 0.0 | 0.4 | 1.0 | −1.4 |
| n/a | 6.4 | 7.8 | 7.8 | 12.6 | |
| calc | n/a | 0.76 | 0.73 | 1.20 | 0.56 |
† The number of shares outstanding jumps at 2025, 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.