Closing prices at the end of each trading day, from 17 Apr 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 | 0.8 | 2.8 | 2.8 | 1.9 |
| Growth | +246.6% | −2.3% | −32.6% | |
| Net income | 0.4 | 0.9 | 0.4 | −2.2 |
| Growth | +120.6% | −59.0% | −692.0% | |
| EPS, diluted | 0.17 | 5.86 | 2.29 | −1.37 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 69.7% | 55.1% | 58.9% | 65.4% |
| Net margin | 51.5% | 32.8% | 13.7% | −120.6% |
| Free cash flow margin | 21.5% | 22.6% | −13.3% | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 0.2 | 0.6 | −0.3 | −2.3 |
| Capital expenditure | −0.0 | −0.0 | −0.1 | n/a |
| Free cash flow | 0.2 | 0.6 | −0.4 | n/a |
| Growth | +264.9% | −157.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash and securities | 0.0 | 0.4 | 0.4 | 0.0 |
| Shareholders’ equity | 0.4 | 1.3 | 2.1 | 4.3 |
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 | ||||
| 0.0 | 0.4 | 0.4 | 0.0 | |
| n/a | 0.6 | 0.9 | 1.2 | |
| n/a | 0.0 | 0.1 | 0.0 | |
| n/a | 1.8 | 2.6 | 4.8 | |
| Growth | +43.8% | +82.3% | ||
| Liabilities | ||||
| n/a | 0.5 | 0.5 | 0.5 | |
| Equity | ||||
| n/a | 1.3 | 1.7 | −0.5 | |
| 0.4 | 1.3 | 2.1 | 4.3 | |
| Growth | +220.8% | +54.8% | +104.9% | |
| Per share and net cash | ||||
| n/a | 2.5 | 0.0 | 26.7 | |
| calc | n/a | 0.53 | 2,082.14 | 0.16 |
† The number of shares outstanding jumps at 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.