Closing prices at the end of each trading day, from 14 Oct 2016. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 34.9 | 35.6 | 32.8 | 35.8 | 36.4 |
| Growth | +1.8% | −7.8% | +9.0% | +1.7% | |
| Operating income | 1.1 | 1.5 | −1.3 | 3.9 | 3.0 |
| Net income | 6.4 | 3.8 | −1.3 | 2.6 | 3.2 |
| Growth | −40.3% | −133.6% | +22.0% | ||
| EPS, diluted | 0.28 | 0.16 | −0.06 | 0.11 | 0.14 |
| Growth | −42.9% | −137.5% | +27.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 63.0% | 60.5% | 57.5% | 64.1% | 65.5% |
| Operating margin | 3.1% | 4.2% | −3.9% | 10.9% | 8.3% |
| Net margin | 18.4% | 10.8% | −3.9% | 7.4% | 8.8% |
| Free cash flow margin | 15.0% | −27.2% | −0.4% | 17.9% | 3.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 6.0 | −9.5 | 0.3 | 6.7 | 1.8 |
| Capital expenditure | −0.8 | −0.2 | −0.4 | −0.3 | −0.6 |
| Free cash flow | 5.2 | −9.7 | −0.1 | 6.4 | 1.2 |
| Growth | −284.7% | −81.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash and securities | n/a | 14.9 | 14.8 | 20.5 | 22.3 |
| Shareholders’ equity | 35.8 | 37.7 | 37.2 | 37.7 | 43.2 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| n/a | 14.9 | 14.8 | 20.5 | 22.3 | |
| n/a | 10.0 | 9.5 | 10.3 | 9.8 | |
| n/a | 8.4 | 7.2 | 5.0 | 5.6 | |
| n/a | 1.7 | 1.6 | 1.3 | 1.6 | |
| 11.4 | 10.9 | 11.1 | 10.4 | 10.9 | |
| n/a | 51.9 | 50.3 | 52.1 | 54.7 | |
| Growth | −3.1% | +3.6% | +5.0% | ||
| Equity | |||||
| n/a | −8.5 | −9.8 | −7.2 | −3.9 | |
| 35.8 | 37.7 | 37.2 | 37.7 | 43.2 | |
| Growth | +5.4% | −1.3% | +1.3% | +14.7% | |
| Per share and net cash | |||||
| n/a | 23.3 | 23.3 | 23.3 | 23.3 | |
| calc | n/a | 1.62 | 1.60 | 1.62 | 1.85 |
Lines marked calc are worked out here from filed figures; point at one for how.