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 |
|---|---|---|---|---|---|
| Margins | |||||
| 53.0% | 56.7% | 46.7% | 43.7% | 45.9% | |
| 27.9% | 20.1% | 7.7% | −5.1% | −1.5% | |
| 28.7% | 21.2% | 9.0% | −2.3% | −0.3% | |
| 24.6% | 17.5% | 5.3% | −4.5% | −1.1% | |
| 33.1% | 21.4% | 2.8% | −9.9% | −24.6% | |
| Spending | |||||
| 3.8% | 5.1% | 5.5% | 8.3% | 6.2% | |
| 19.0% | 27.8% | 30.6% | 35.9% | 35.1% | |
| 1.2% | 0.9% | 0.3% | 3.5% | 5.1% | |
| 14.2% | −18.1% | 41.5% | n/a | n/a | |
| Returns | |||||
| 35.2% | 19.2% | 4.8% | −3.3% | −0.9% | |
| n/a | 11.0% | 2.8% | −1.9% | −0.6% | |
| Balance and payout | |||||
| n/a | 43.0% | 41.9% | 42.3% | 38.9% | |
| n/a | 58.0% | 168.6% | n/a | n/a | |
| n/a | 47.4% | 312.9% | n/a | n/a | |