Closing prices at the end of each trading day, from 12 Jan 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.
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Revenue | 9.6 | 7.3 | 7.6 | 9.1 |
| Growth | −24.2% | +5.1% | +19.1% | |
| Operating income | 0.8 | 0.5 | −2.8 | −1.5 |
| Net income | −0.2 | 1.8 | −2.8 | −2.3 |
| Growth | −256.8% | |||
| EPS, diluted | −0.05 | 0.54 | −0.89 | −0.45 |
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Gross margin | 33.4% | 33.4% | 41.5% | 41.8% |
| Operating margin | 8.5% | 6.6% | −36.4% | −16.2% |
| Net margin | −1.6% | 24.8% | −36.9% | −25.8% |
| Free cash flow margin | 15.7% | −24.1% | 9.5% | −11.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Operating cash flow | 1.6 | −1.7 | 0.7 | −1.0 |
| Capital expenditure | −0.1 | −0.0 | −0.0 | −0.1 |
| Free cash flow | 1.5 | −1.7 | 0.7 | −1.1 |
| Growth | −216.2% | −247.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Cash | 1.6 | 0.1 | 0.6 | 3.2 |
| Total debt | n/a | 0.1 | 0.0 | n/a |
| Net cash (debt) | n/a | −0.0 | 0.5 | n/a |
| Shareholders’ equity | −2.0 | 0.8 | 2.2 | 5.5 |
| Debt to equity | n/a | 0.13 | 0.01 | n/a |
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 |
|---|---|---|---|---|
| Revenue and profit | ||||
| 9.6 | 7.3 | 7.6 | 9.1 | |
| Growth | −24.2% | +5.1% | +19.1% | |
| 6.4 | 4.8 | 4.5 | 5.3 | |
| 3.2 | 2.4 | 3.2 | 3.8 | |
| Growth | −24.2% | +30.5% | +20.0% | |
| 0.4 | 0.4 | 1.0 | 0.6 | |
| 1.3 | 0.8 | 1.7 | 3.3 | |
| 0.8 | 0.5 | −2.8 | −1.5 | |
| Growth | −41.0% | −679.4% | ||
| −0.2 | 1.8 | −2.8 | −2.3 | |
| 0.0 | 0.0 | 0.0 | 0.0 | |
| −0.2 | 1.8 | −2.8 | −2.3 | |
| Growth | −256.8% | |||
| Per share | ||||
| −0.05 | 0.57 | −0.89 | −0.45 | |
| −0.05 | 0.54 | −0.89 | −0.45 | |
| Growth | −264.5% | |||
| 3.2 | 3.2 | 3.2 | 5.2 | |
| 3.2 | 3.3 | 3.2 | 5.2 | |
| Growth | +4.9% | −4.7% | +64.8% | |
† The diluted share count jumps at 2024, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.