Closing prices at the end of each trading day, from 22 Jan 2025. 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 | 3.6 | 9.4 | 11.5 | 12.9 |
| Growth | +162.9% | +22.2% | +12.2% | |
| Operating income | 0.5 | 2.2 | 2.5 | −0.1 |
| Net income | 0.4 | 1.9 | 2.1 | −0.3 |
| Growth | +399.3% | +13.1% | −115.3% | |
| EPS, diluted | 0.02 | 0.12 | 0.14 | −0.02 |
| Growth | +500.0% | +16.7% | −114.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 46.0% | 34.0% | 27.8% | 26.2% |
| Operating margin | 13.9% | 23.0% | 21.4% | −1.1% |
| Net margin | 10.4% | 19.7% | 18.2% | −2.5% |
| Free cash flow margin | 32.0% | 15.1% | −3.8% | −26.7% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 1.4 | 1.6 | −0.4 | −3.5 |
| Capital expenditure | −0.2 | −0.2 | −0.1 | −0.0 |
| Free cash flow | 1.1 | 1.4 | −0.4 | −3.5 |
| Growth | +24.4% | −130.8% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 2.0 | 1.3 | 0.4 | 0.6 |
| Shareholders’ equity | 1.0 | 2.8 | 5.0 | 7.7 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Oct 2022 | FY2023 31 Oct 2023 | FY2024 31 Oct 2024 | FY2025 31 Oct 2025 |
|---|---|---|---|---|
| Assets | ||||
| 2.0 | 1.3 | 0.4 | 0.6 | |
| n/a | 2.2 | 8.7 | 12.4 | |
| n/a | 0.0 | 0.0 | 0.0 | |
| n/a | 0.3 | 0.2 | 0.2 | |
| n/a | 5.3 | 11.2 | 17.2 | |
| Growth | +110.4% | +52.9% | ||
| Liabilities | ||||
| n/a | 2.5 | 6.2 | 9.5 | |
| Equity | ||||
| n/a | 1.7 | 3.6 | 3.1 | |
| 1.0 | 2.8 | 5.0 | 7.7 | |
| Growth | +175.4% | +78.3% | +54.0% | |
| Per share and net cash | ||||
| n/a | 15.0 | 15.0 | n/a | |
| calc | n/a | 0.19 | 0.33 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.