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 |
|---|---|---|---|---|
| Operations | ||||
| 0.8 | 4.1 | 5.3 | 6.6 | |
| Growth | +405.3% | +29.8% | +22.8% | |
| Investment | ||||
| −0.3 | 1.3 | −2.8 | −2.6 | |
| Financing | ||||
| −0.4 | −2.9 | 6.7 | −1.0 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.