Closing prices at the end of each trading day, from 14 Aug 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 11.0 | 11.6 | 9.3 |
| Growth | +5.6% | −19.4% | |
| Operating income | 1.3 | 1.9 | −0.8 |
| Net income | 0.8 | 1.3 | 0.1 |
| Growth | +72.9% | −91.0% | |
| EPS, diluted | 0.08 | 0.13 | 0.01 |
| Growth | +62.5% | −92.3% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Gross margin | 33.9% | 38.5% | 26.6% |
| Operating margin | 11.9% | 16.1% | −8.1% |
| Net margin | 7.0% | 11.5% | 1.3% |
| Free cash flow margin | 2.9% | 5.9% | 7.4% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 0.4 | 0.8 | 0.9 |
| Capital expenditure | −0.1 | −0.1 | −0.2 |
| Free cash flow | 0.3 | 0.7 | 0.7 |
| Growth | +113.8% | +1.1% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash and securities | 4.8 | 2.6 | 6.2 |
| Total debt | n/a | 5.0 | 53.8 |
| Net cash (debt) | n/a | −2.4 | −47.7 |
| Shareholders’ equity | 1.4 | 2.5 | 6.1 |
| Debt to equity | n/a | 2.00 | 8.83 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Assets | |||
| 4.8 | 2.6 | 6.2 | |
| n/a | 2.8 | 1.0 | |
| n/a | 0.1 | 0.1 | |
| n/a | 1.5 | 1.5 | |
| n/a | 16.1 | 16.9 | |
| Growth | +5.4% | ||
| Liabilities | |||
| n/a | n/a | 50.0 | |
| n/a | 1.3 | 0.7 | |
| n/a | 3.8 | 3.1 | |
| calc | n/a | 5.0 | 53.8 |
| n/a | 13.5 | 10.8 | |
| Equity | |||
| n/a | 1.6 | 1.7 | |
| 1.4 | 2.5 | 6.1 | |
| Growth | +81.8% | +141.7% | |
| Per share and net cash | |||
| calc | n/a | −2.4 | −47.7 |
| 10.0 | 10.0 | 11.6 | |
| calc | 0.14 | 0.25 | 0.53 |
Lines marked calc are worked out here from filed figures; point at one for how.