Closing prices at the end of each trading day, from 19 Apr 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 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 17.5 | 16.3 | 14.4 | 12.8 | 15.6 |
| Growth | −6.5% | −12.1% | −10.8% | +22.0% | |
| Operating income | 4.9 | 3.3 | 1.1 | −0.7 | −0.2 |
| Net income | 4.3 | 2.9 | 0.8 | −0.6 | −0.2 |
| Growth | −33.7% | −73.5% | −175.5% | ||
| EPS, diluted | 0.29 | 0.19 | 0.06 | n/a | n/a |
| Growth | −34.5% | −68.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 53.0% | 56.7% | 46.7% | 43.7% | 45.9% |
| Operating margin | 27.9% | 20.1% | 7.7% | −5.1% | −1.5% |
| Net margin | 24.6% | 17.5% | 5.3% | −4.5% | −1.1% |
| Free cash flow margin | 33.1% | 21.4% | 2.8% | −9.9% | −24.6% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 6.0 | 3.6 | 0.5 | −0.8 | −3.0 |
| Capital expenditure | −0.2 | −0.1 | −0.0 | −0.5 | −0.8 |
| Free cash flow | 5.8 | 3.5 | 0.4 | −1.3 | −3.8 |
| Growth | −39.6% | −88.3% | −409.6% | ||
| Dividends paid | n/a | −1.7 | −1.3 | −0.5 | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash and securities | 11.3 | 13.1 | 10.8 | 9.0 | 6.6 |
| Shareholders’ equity | 12.2 | 14.8 | 15.7 | 17.3 | 18.0 |
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 |
|---|---|---|---|---|---|
| Operations | |||||
| 6.0 | 3.6 | 0.5 | −0.8 | −3.0 | |
| Growth | −39.2% | −87.6% | −280.0% | ||
| Investment | |||||
| −0.2 | −0.1 | −0.0 | −0.5 | −0.8 | |
| calc | 5.8 | 3.5 | 0.4 | −1.3 | −3.8 |
| Growth | −39.6% | −88.3% | −409.6% | ||
| calc | 0.39 | 0.23 | 0.03 | n/a | n/a |
| −1.0 | −0.1 | −0.1 | −2.8 | −1.6 | |
| Financing | |||||
| −0.0 | −1.4 | −2.8 | 2.8 | 1.3 | |
| n/a | −1.7 | −1.3 | −0.5 | n/a | |
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.