Closing prices at the end of each trading day, from 30 Sep 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 24.8 | 29.1 | 37.8 | 56.1 |
| Growth | +17.2% | +30.1% | +48.4% | |
| Operating income | 6.3 | 6.3 | 1.6 | 9.5 |
| Net income | 7.3 | 7.7 | 3.7 | 10.2 |
| Growth | +5.6% | −52.4% | +177.2% | |
| EPS, diluted | 0.12 | 0.13 | 0.06 | 0.16 |
| Growth | +8.3% | −53.8% | +166.7% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 36.4% | 37.9% | 35.9% | 43.7% |
| Operating margin | 25.3% | 21.6% | 4.3% | 16.9% |
| Net margin | 29.4% | 26.5% | 9.7% | 18.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 0.8 | 4.1 | 5.3 | 6.6 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 1.5 | 2.8 | 12.3 | 14.4 |
| Shareholders’ equity | 14.5 | 21.7 | 30.0 | 43.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 1.5 | 2.8 | 12.3 | 14.4 | |
| n/a | 10.3 | 10.3 | 16.0 | |
| n/a | 4.8 | 7.3 | 12.1 | |
| n/a | 5.6 | 6.7 | 12.3 | |
| n/a | 38.3 | 55.4 | 79.5 | |
| Growth | +44.7% | +43.6% | ||
| Liabilities | ||||
| n/a | 16.6 | 25.3 | 35.9 | |
| Equity | ||||
| n/a | 18.6 | 22.0 | 32.1 | |
| 14.5 | 21.7 | 30.0 | 43.5 | |
| Growth | +50.0% | +38.4% | +44.7% | |
| Per share and net cash | ||||
| n/a | 61.4 | 61.4 | 63.8 | |
| calc | n/a | 0.35 | 0.49 | 0.68 |
Lines marked calc are worked out here from filed figures; point at one for how.