Closing prices at the end of each trading day, from 27 Feb 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 | 49.9 | 51.4 | 44.9 | 33.5 |
| Growth | +3.2% | −12.8% | −25.3% | |
| Operating income | 3.8 | 3.9 | 0.5 | −1.1 |
| Net income | 3.1 | 3.0 | −0.4 | 0.6 |
| Growth | −1.1% | −111.9% | ||
| EPS, diluted | 0.15 | 0.15 | −0.02 | 0.03 |
| Growth | +0.0% | −113.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 20.6% | 21.2% | 25.4% | 17.7% |
| Operating margin | 7.7% | 7.5% | 1.0% | −3.2% |
| Net margin | 6.2% | 5.9% | −0.8% | 1.7% |
| Free cash flow margin | −2.9% | 3.1% | 9.8% | −6.5% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −1.0 | 3.3 | 5.5 | −1.7 |
| Capital expenditure | −0.5 | −1.8 | −1.1 | −0.5 |
| Free cash flow | −1.5 | 1.6 | 4.4 | −2.2 |
| Growth | +178.2% | −149.5% | ||
| Dividends paid | n/a | −0.6 | −3.4 | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 4.1 | 8.1 | 8.1 | 4.5 |
| Total debt | n/a | n/a | 0.6 | 1.8 |
| Net cash (debt) | n/a | n/a | 7.5 | 2.7 |
| Shareholders’ equity | 14.5 | 16.7 | 12.7 | 22.2 |
| Debt to equity | n/a | n/a | 0.05 | 0.08 |
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 | ||||
| −1.0 | 3.3 | 5.5 | −1.7 | |
| Growth | +63.8% | −131.3% | ||
| Investment | ||||
| −0.5 | −1.8 | −1.1 | −0.5 | |
| calc | −1.5 | 1.6 | 4.4 | −2.2 |
| Growth | +178.2% | −149.5% | ||
| calc | −0.07 | 0.08 | 0.22 | −0.10 |
| −0.4 | −1.8 | −2.8 | −11.0 | |
| Financing | ||||
| 0.5 | 2.7 | −2.6 | 8.8 | |
| n/a | −0.6 | −3.4 | n/a | |
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.