Closing prices at the end of each trading day, from 3 Apr 2023. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 29.9 | 33.4 | 38.4 | 36.0 | 31.1 | 44.8 |
| Growth | +11.8% | +14.8% | −6.1% | −13.7% | +44.1% | |
| Operating income | −0.6 | 1.6 | 1.5 | −3.1 | −1.9 | 0.8 |
| Net income | 1.3 | 1.8 | 1.0 | 1.8 | −2.9 | −0.4 |
| Growth | +36.5% | −45.7% | +82.9% | −259.5% | ||
| EPS, diluted | n/a | 0.07 | 0.04 | 0.59 | −0.90 | −0.11 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 22.9% | 28.0% | 25.4% | 24.0% | 31.3% | 24.8% |
| Operating margin | −2.0% | 4.9% | 3.9% | −8.5% | −6.2% | 1.7% |
| Net margin | 4.4% | 5.4% | 2.5% | 5.0% | −9.2% | −1.0% |
| Free cash flow margin | 3.4% | n/a | 0.2% | −5.3% | −43.5% | 13.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 1.7 | 5.6 | 0.9 | 0.1 | −12.9 | 6.4 |
| Capital expenditure | −0.6 | n/a | −0.8 | −2.0 | −0.6 | −0.2 |
| Free cash flow | 1.0 | n/a | 0.1 | −1.9 | −13.5 | 6.2 |
| Growth | −2,143.0% | |||||
| Dividends paid | n/a | n/a | −0.1 | −10.5 | n/a | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash and securities | n/a | 1.5 | 1.0 | 7.1 | 3.3 | 1.9 |
| Shareholders’ equity | 15.7 | 5.4 | 6.3 | 21.8 | 20.1 | 22.7 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| n/a | 1.5 | 1.0 | 7.1 | 3.3 | 1.9 | |
| n/a | 5.7 | 8.0 | 5.3 | 6.2 | 7.0 | |
| n/a | 32.9 | 31.4 | 36.7 | 45.1 | 42.4 | |
| n/a | 7.7 | 7.2 | 1.8 | 1.6 | 1.4 | |
| n/a | 54.6 | 52.8 | 58.0 | 69.6 | 61.9 | |
| Growth | −3.3% | +9.9% | +20.0% | −11.0% | ||
| Liabilities | ||||||
| n/a | 49.3 | 46.5 | 36.2 | 49.5 | 39.3 | |
| Equity | ||||||
| n/a | 0.3 | 1.2 | 3.0 | 0.2 | −0.3 | |
| 15.7 | 5.4 | 6.3 | 21.8 | 20.1 | 22.7 | |
| Growth | −66.0% | +17.8% | +245.8% | −8.0% | +12.8% | |
| Per share and net cash | ||||||
| 24.8 | 24.8 | 24.8 | 30.8 | 33.3 | n/a | |
| calc | 0.63 | 0.22 | 0.25 | 0.71 | 0.60 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.