Closing prices at the end of each trading day, from 25 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 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 141.5 | 142.1 | 150.2 | 149.8 | 155.2 |
| Growth | +0.4% | +5.7% | −0.3% | +3.6% | |
| Operating income | 3.1 | 11.3 | 12.7 | 6.9 | −11.3 |
| Net income | 4.9 | 7.2 | 7.8 | 7.1 | −8.3 |
| Growth | +47.1% | +7.4% | −8.5% | −216.0% | |
| EPS, diluted | 0.12 | 0.17 | 0.18 | 0.13 | −0.14 |
| Growth | +41.7% | +5.9% | −27.8% | −207.7% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 34.5% | 38.7% | 39.3% | 34.9% | 29.4% |
| Operating margin | 2.2% | 8.0% | 8.5% | 4.6% | −7.3% |
| Net margin | 3.5% | 5.1% | 5.2% | 4.7% | −5.3% |
| Free cash flow margin | 3.2% | 4.4% | 11.3% | −2.2% | −2.1% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 6.4 | 7.5 | 17.9 | −2.1 | −2.4 |
| Capital expenditure | −1.9 | −1.2 | −1.0 | −1.1 | −0.8 |
| Free cash flow | 4.6 | 6.3 | 16.9 | −3.3 | −3.3 |
| Growth | +37.9% | +169.4% | −119.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 41.2 | 36.8 | 45.1 | 43.0 | 52.9 |
| Total debt | n/a | n/a | n/a | n/a | 8.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 44.4 |
| Shareholders’ equity | 16.4 | 25.1 | 33.1 | 56.9 | 57.9 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.15 |
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 | |||||
| 6.4 | 7.5 | 17.9 | −2.1 | −2.4 | |
| Growth | +15.9% | +140.1% | −112.0% | ||
| Investment | |||||
| −1.9 | −1.2 | −1.0 | −1.1 | −0.8 | |
| calc | 4.6 | 6.3 | 16.9 | −3.3 | −3.3 |
| Growth | +37.9% | +169.4% | −119.4% | ||
| calc | 0.11 | 0.15 | 0.40 | −0.06 | −0.06 |
| −1.9 | −1.2 | −1.0 | −17.9 | 3.9 | |
| Financing | |||||
| −1.6 | 4.4 | −4.7 | 1.5 | 6.3 | |
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.