Closing prices at the end of each trading day, from 22 Jan 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 | 18.0 | 16.0 | 16.5 |
| Growth | −11.1% | +3.2% | |
| Operating income | 0.8 | −0.6 | −7.4 |
| Net income | 0.5 | 0.2 | −7.3 |
| Growth | −67.8% | −4,300.0% | |
| EPS, diluted | 0.04 | 0.01 | −0.41 |
| Growth | −75.0% | −4,200.0% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | 4.3% | −4.0% | −44.6% |
| Net margin | 3.0% | 1.1% | −44.4% |
| Free cash flow margin | 10.7% | −11.2% | −12.9% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 2.0 | −0.6 | −1.8 |
| Capital expenditure | −0.1 | −1.2 | −0.4 |
| Free cash flow | 1.9 | −1.8 | −2.1 |
| Growth | −193.5% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 1.5 | 0.6 | 1.2 |
| Total debt | n/a | 0.1 | 1.0 |
| Net cash (debt) | n/a | 0.4 | 0.2 |
| Shareholders’ equity | 2.4 | 2.5 | 8.6 |
| Debt to equity | n/a | 0.06 | 0.12 |
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 |
|---|---|---|---|
| Margins | |||
| 4.3% | −4.0% | −44.6% | |
| 5.1% | 0.4% | −44.5% | |
| 3.0% | 1.1% | −44.4% | |
| 10.7% | −11.2% | −12.9% | |
| Spending | |||
| 10.4% | 14.3% | 47.6% | |
| 0.5% | 7.5% | 2.1% | |
| 41.1% | −167.2% | n/a | |
| Returns | |||
| 22.9% | 6.9% | −85.2% | |
| 10.9% | 3.5% | −66.8% | |
| Balance and payout | |||
| n/a | 0.06 | 0.12 | |
| 52.2% | 49.0% | 21.6% | |