Closing prices at the end of each trading day, from 8 Oct 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 | 9.6 | 9.7 | 11.1 | 12.9 |
| Growth | +0.4% | +15.0% | +16.6% | |
| Operating income | 1.6 | 0.3 | 0.5 | −2.5 |
| Net income | 1.4 | 0.2 | 0.4 | −2.9 |
| Growth | −86.3% | +92.9% | −864.4% | |
| EPS, diluted | 0.10 | 0.01 | 0.02 | −0.16 |
| Growth | −90.0% | +100.0% | −900.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | n/a | 28.4% | 36.2% | 25.1% |
| Operating margin | 16.1% | 3.4% | 4.6% | −19.6% |
| Net margin | 15.1% | 2.0% | 3.4% | −22.6% |
| Free cash flow margin | 14.9% | −29.5% | −40.4% | −43.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 2.6 | 0.2 | 3.3 | −0.5 |
| Capital expenditure | −1.2 | −3.0 | −7.8 | −5.1 |
| Free cash flow | 1.4 | −2.8 | −4.5 | −5.6 |
| Growth | −298.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash and securities | n/a | 0.4 | 2.9 | 0.7 |
| Shareholders’ equity | 1.8 | 2.1 | 7.3 | 7.2 |
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 |
|---|---|---|---|---|
| Operations | ||||
| 2.6 | 0.2 | 3.3 | −0.5 | |
| Growth | −92.6% | +1,616.5% | −115.4% | |
| Investment | ||||
| −1.2 | −3.0 | −7.8 | −5.1 | |
| calc | 1.4 | −2.8 | −4.5 | −5.6 |
| Growth | −298.2% | |||
| calc | 0.10 | −0.21 | −0.29 | −0.30 |
| −0.9 | −2.3 | −7.6 | −4.5 | |
| Financing | ||||
| −2.5 | 1.0 | 7.2 | 2.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.