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 |
|---|---|---|---|---|---|
| Operations | |||||
| 1.8 | −1.2 | −1.4 | −2.9 | −1.7 | |
| Growth | −166.2% | ||||
| 0.1 | 0.3 | 0.7 | 1.0 | n/a | |
| Investment | |||||
| −0.0 | −0.8 | −0.3 | −0.3 | −0.4 | |
| calc | 1.8 | −2.0 | −1.7 | −3.3 | −2.1 |
| Growth | −210.4% | ||||
| calc | 0.28 | −0.31 | −0.27 | −0.44 | −0.20 |
| −2.5 | −1.0 | 0.6 | −0.3 | −0.7 | |
| Financing | |||||
| 1.2 | 1.7 | 1.1 | 4.6 | 1.4 | |
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.