Closing prices at the end of each trading day, from 1 Aug 2023. 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 | 55.2 | 38.3 | 0.5 | 1.3 |
| Growth | −30.5% | −98.8% | +182.7% | |
| Operating income | 2.1 | −2.2 | −3.7 | −4.6 |
| Net income | 0.8 | 0.1 | −5.2 | −3.6 |
| Growth | −83.6% | −3,976.0% | ||
| EPS, diluted | 0.05 | 0.12 | −2.65 | −1.12 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 8.1% | 11.1% | 39.2% | 12.9% |
| Operating margin | 3.9% | −5.7% | −820.6% | −355.4% |
| Net margin | 1.5% | 0.3% | −1,138.4% | −283.2% |
| Free cash flow margin | n/a | n/a | −26.9% | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 2.2 | 5.6 | 0.2 | −0.0 |
| Capital expenditure | n/a | n/a | −0.4 | n/a |
| Free cash flow | n/a | n/a | −0.1 | n/a |
| Growth |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.1 | 0.4 | 1.7 | 0.2 |
| Total debt | 0.7 | 0.7 | 0.6 | 0.6 |
| Net cash (debt) | −0.7 | −0.2 | 1.0 | −0.4 |
| Shareholders’ equity | 1.8 | 6.9 | 12.6 | 9.4 |
| Debt to equity | 0.38 | 0.10 | 0.05 | 0.07 |
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 |
|---|---|---|---|---|
| Margins | ||||
| 8.1% | 11.1% | 39.2% | 12.9% | |
| 3.9% | −5.7% | −820.6% | −355.4% | |
| 1.9% | −5.7% | −756.5% | −282.0% | |
| 1.5% | 0.3% | −1,138.4% | −283.2% | |
| n/a | n/a | −26.9% | n/a | |
| Spending | ||||
| 2.6% | 5.7% | 799.0% | 281.5% | |
| n/a | n/a | 80.1% | n/a | |
| 22.3% | n/a | n/a | n/a | |
| Returns | ||||
| 44.3% | 1.9% | −41.1% | −39.0% | |
| 5.6% | 1.3% | −33.7% | −30.8% | |
| Balance and payout | ||||
| 0.38 | 0.10 | 0.05 | 0.07 | |
| 87.5% | 31.4% | 18.0% | 21.1% | |