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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 22.9% | 28.0% | 25.4% | 24.0% | 31.3% | 24.8% | |
| −2.0% | 4.9% | 3.9% | −8.5% | −6.2% | 1.7% | |
| 4.4% | 6.1% | 4.1% | 4.7% | −10.2% | −1.0% | |
| 4.4% | 5.4% | 2.5% | 5.0% | −9.2% | −1.0% | |
| 3.4% | n/a | 0.2% | −5.3% | −43.5% | 13.7% | |
| Spending | ||||||
| 21.1% | 19.8% | 17.6% | 29.9% | 28.1% | 18.1% | |
| 2.1% | n/a | 2.1% | 5.4% | 1.9% | 0.5% | |
| 0.2% | 11.3% | 34.0% | −3.1% | n/a | n/a | |
| Returns | ||||||
| 8.4% | 33.6% | 15.5% | 8.2% | −14.2% | −1.9% | |
| n/a | 3.3% | 1.9% | 3.1% | −4.1% | −0.7% | |
| Balance and payout | ||||||
| n/a | 90.2% | 88.0% | 62.4% | 71.1% | 63.4% | |
| n/a | n/a | 7.9% | 588.3% | n/a | n/a | |
| n/a | n/a | 82.8% | n/a | n/a | n/a | |