| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Revenue | 17.5 | 20.0 | 31.8 | 41.1 |
| Growth | +14.7% | +58.7% | +29.4% | |
| Operating income | 0.5 | 1.2 | 1.4 | −4.1 |
| Net income | 0.4 | 0.8 | 0.9 | −4.8 |
| Growth | +109.9% | +11.9% | −667.6% | |
| EPS, diluted | 0.01 | 0.02 | 0.02 | −0.14 |
| Growth | +100.0% | +0.0% | −800.0% |
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Gross margin | 13.2% | 12.8% | 11.5% | 12.8% |
| Operating margin | 3.0% | 6.2% | 4.5% | −10.1% |
| Net margin | 2.1% | 3.8% | 2.7% | −11.8% |
| Free cash flow margin | 1.0% | 4.1% | −0.5% | −3.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Operating cash flow | 0.4 | 0.9 | 0.1 | −1.5 |
| Capital expenditure | −0.2 | −0.1 | −0.2 | −0.1 |
| Free cash flow | 0.2 | 0.8 | −0.2 | −1.6 |
| Growth | +350.0% | −121.0% | ||
| Dividends paid | −0.7 | n/a | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Cash | 0.1 | 0.2 | 0.5 | 0.8 |
| Total debt | n/a | 1.9 | 3.4 | 3.6 |
| Net cash (debt) | n/a | −1.8 | −3.0 | −2.7 |
| Shareholders’ equity | −0.1 | 0.9 | 4.1 | 6.2 |
| Debt to equity | n/a | 2.05 | 0.84 | 0.58 |
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 |
|---|---|---|---|---|
| Assets | ||||
| 0.1 | 0.2 | 0.5 | 0.8 | |
| n/a | 2.6 | 4.0 | 4.0 | |
| n/a | 0.3 | 0.4 | 0.3 | |
| n/a | 5.8 | 10.7 | 15.4 | |
| Growth | +85.0% | +44.0% | ||
| Liabilities | ||||
| n/a | 1.4 | 2.9 | 3.4 | |
| n/a | 0.5 | 0.5 | 0.1 | |
| calc | n/a | 1.9 | 3.4 | 3.6 |
| n/a | 4.8 | 6.5 | 9.2 | |
| Equity | ||||
| n/a | −0.3 | 0.5 | −4.3 | |
| −0.1 | 0.9 | 4.1 | 6.2 | |
| Growth | +338.3% | +48.9% | ||
| Per share and net cash | ||||
| calc | n/a | −1.8 | −3.0 | −2.7 |
| n/a | n/a | 33.3 | n/a | |
| calc | n/a | n/a | 0.12 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.