Closing prices at the end of each trading day, from 26 Jan 2022. 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 | 27.8 | 29.4 | 28.4 | 28.1 |
| Growth | +5.8% | −3.4% | −1.3% | |
| Operating income | −0.5 | 1.5 | −2.6 | −0.5 |
| Net income | −0.4 | 2.0 | −2.5 | −1.8 |
| Growth | −225.5% | |||
| EPS, diluted | −0.01 | 0.06 | −0.07 | −0.05 |
| Growth | −216.7% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 22.0% | 26.9% | 20.0% | 23.3% |
| Operating margin | −1.9% | 5.2% | −9.1% | −1.8% |
| Net margin | −1.6% | 6.7% | −8.7% | −6.4% |
| Free cash flow margin | 2.5% | 3.0% | −7.7% | 0.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 1.9 | 2.8 | −0.9 | 0.7 |
| Capital expenditure | −1.2 | −1.9 | −1.2 | −0.6 |
| Free cash flow | 0.7 | 0.9 | −2.2 | 0.0 |
| Growth | +26.8% | −350.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.1 | n/a | n/a | n/a |
| Total debt | 3.5 | 2.4 | 3.1 | 2.6 |
| Net cash (debt) | −3.4 | n/a | n/a | n/a |
| Shareholders’ equity | 9.5 | 13.1 | 11.0 | 9.5 |
| Debt to equity | 0.37 | 0.18 | 0.28 | 0.28 |
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 | ||||
| 0.1 | n/a | n/a | n/a | |
| 3.9 | 4.5 | 3.2 | 3.7 | |
| 3.6 | 5.8 | 7.0 | 7.9 | |
| 11.6 | 11.1 | 11.7 | 9.2 | |
| 22.5 | 26.5 | 26.0 | 24.3 | |
| Growth | +18.2% | −2.0% | −6.5% | |
| Liabilities | ||||
| 1.6 | 0.4 | 0.5 | 0.5 | |
| 1.9 | 2.0 | 2.6 | 2.1 | |
| calc | 3.5 | 2.4 | 3.1 | 2.6 |
| 13.0 | 13.5 | 15.0 | 14.8 | |
| Equity | ||||
| 9.2 | 11.1 | 8.7 | 6.9 | |
| 9.5 | 13.1 | 11.0 | 9.5 | |
| Growth | +38.1% | −15.5% | −13.5% | |
| Per share and net cash | ||||
| calc | −3.4 | n/a | n/a | n/a |
| 31.6 | 36.7 | 36.7 | 36.9 | |
| calc | 0.30 | 0.36 | 0.30 | 0.26 |
Lines marked calc are worked out here from filed figures; point at one for how.