Closing prices at the end of each trading day, from 3 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 | n/a | 53.3 | 46.4 | 37.8 |
| Growth | −12.8% | −18.6% | ||
| Operating income | −4.0 | −6.6 | −27.4 | −7.9 |
| Net income | −1.1 | −15.3 | −39.5 | −18.4 |
| Growth | ||||
| EPS, diluted | n/a | −0.45 | −1.03 | −0.30 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | n/a | 32.6% | 31.4% | 40.8% |
| Operating margin | n/a | −12.5% | −59.0% | −21.0% |
| Net margin | n/a | −28.7% | −85.0% | −48.7% |
| Free cash flow margin | n/a | −29.3% | 6.2% | 19.5% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −0.8 | −15.3 | 3.5 | 7.9 |
| Capital expenditure | n/a | −0.3 | −0.6 | −0.5 |
| Free cash flow | n/a | −15.6 | 2.9 | 7.4 |
| Growth | +157.0% | |||
| Buybacks | n/a | −133.1 | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.3 | 48.5 | 63.8 | 75.2 |
| Total debt | n/a | 11.5 | 7.4 | 2.3 |
| Net cash (debt) | n/a | 37.0 | 56.5 | 72.9 |
| Shareholders’ equity | −8.5 | −62.8 | −66.0 | −5.7 |
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 |
|---|---|---|---|---|
| Revenue and profit | ||||
| n/a | 53.3 | 46.4 | 37.8 | |
| Growth | −12.8% | −18.6% | ||
| n/a | 35.9 | 31.8 | 22.4 | |
| n/a | 17.4 | 14.6 | 15.4 | |
| Growth | −15.9% | +5.7% | ||
| n/a | 24.0 | 42.0 | 23.4 | |
| −4.0 | −6.6 | −27.4 | −7.9 | |
| Growth | ||||
| n/a | −13.9 | −38.2 | −18.4 | |
| n/a | 0.5 | 0.6 | 0.1 | |
| −1.1 | −15.3 | −39.5 | −18.4 | |
| Growth | ||||
| Per share | ||||
| n/a | −0.45 | −1.03 | −0.30 | |
| n/a | −0.45 | −1.03 | −0.30 | |
| Growth | ||||
| n/a | 34.0 | 38.2 | 61.5 | |
| n/a | 34.0 | 38.2 | 61.5 | |
| Growth | +12.3% | +61.1% | ||
† The diluted share count jumps at 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.