Closing prices at the end of each trading day, from 2 Apr 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 86.5 | 115.0 | 109.3 | 71.8 |
| Growth | +32.9% | −5.0% | −34.3% | |
| Operating income | 4.6 | 12.9 | 5.0 | 2.0 |
| Net income | 4.2 | 10.4 | 1.8 | 1.5 |
| Growth | +150.3% | −83.1% | −14.3% | |
| EPS, diluted | n/a | 0.26 | 0.04 | 0.04 |
| Growth | −84.6% | +0.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 25.7% | 31.2% | 29.7% | 37.5% |
| Operating margin | 5.3% | 11.2% | 4.6% | 2.8% |
| Net margin | 4.8% | 9.1% | 1.6% | 2.1% |
| Free cash flow margin | 0.5% | 9.4% | 5.7% | −0.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 0.6 | 10.9 | 6.7 | −0.1 |
| Capital expenditure | −0.2 | −0.1 | −0.4 | −0.1 |
| Free cash flow | 0.4 | 10.8 | 6.3 | −0.2 |
| Growth | +2,443.4% | −41.7% | −102.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.9 | 0.8 | 10.2 | 5.8 |
| Shareholders’ equity | 5.1 | 14.5 | 21.7 | 23.7 |
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 |
|---|---|---|---|---|
| Assets | ||||
| 0.9 | 0.8 | 10.2 | 5.8 | |
| 6.8 | 9.6 | 4.8 | 5.3 | |
| 23.8 | 25.8 | 27.3 | 26.0 | |
| 0.4 | 0.4 | 0.5 | 0.5 | |
| 36.9 | 41.9 | 54.9 | 51.4 | |
| Growth | +13.8% | +30.9% | −6.3% | |
| Liabilities | ||||
| 31.8 | 27.5 | 33.2 | 27.7 | |
| Equity | ||||
| 5.1 | 13.3 | 15.0 | 16.6 | |
| 5.1 | 14.5 | 21.7 | 23.7 | |
| Growth | +185.7% | +49.8% | +9.3% | |
| Per share and net cash | ||||
| 40.0 | 40.0 | 41.5 | 41.6 | |
| calc | 0.13 | 0.36 | 0.52 | 0.57 |
Lines marked calc are worked out here from filed figures; point at one for how.