Closing prices at the end of each trading day, from 14 Dec 2021. 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.
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 10.5 | n/a | 9.8 | 3.7 | 4.0 | 6.8 |
| Growth | −62.3% | +8.2% | +70.0% | |||
| Operating income | −1.2 | −2.0 | −12.1 | −4.0 | −17.3 | −2.5 |
| Net income | 0.9 | −1.8 | −24.9 | −10.0 | −15.4 | −2.8 |
| Growth | −303.8% | |||||
| EPS, diluted | 0.09 | n/a | −2.07 | −8.77 | −9.46 | −1.48 |
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 40.3% | n/a | 34.1% | 22.7% | 19.0% | 43.9% |
| Operating margin | −11.6% | n/a | −122.5% | −106.9% | −432.2% | −36.3% |
| Net margin | 8.2% | n/a | −252.9% | −270.9% | −382.9% | −40.7% |
| Free cash flow margin | 4.2% | n/a | −15.7% | n/a | −53.1% | −36.7% |
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 0.4 | −1.0 | −1.5 | −2.9 | −2.0 | −2.4 |
| Capital expenditure | −0.0 | n/a | −0.0 | n/a | −0.1 | −0.1 |
| Free cash flow | 0.4 | n/a | −1.5 | n/a | −2.1 | −2.5 |
| Growth |
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 |
| Shareholders’ equity | 0.5 | −3.7 | −3.5 | −7.5 | −2.6 | −4.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Jul 2022 | FY2022 31 Dec 2022 | FY2023† 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 10.5 | n/a | 9.8 | 3.7 | 4.0 | 6.8 | |
| Growth | −62.3% | +8.2% | +70.0% | |||
| 6.3 | n/a | 6.5 | 2.9 | 3.2 | 3.8 | |
| 4.2 | n/a | 3.4 | 0.8 | 0.8 | 3.0 | |
| Growth | −74.9% | −9.5% | +292.7% | |||
| 0.1 | n/a | 0.0 | n/a | n/a | 0.0 | |
| 4.1 | n/a | 7.2 | 4.3 | 3.2 | 4.1 | |
| −1.2 | −2.0 | −12.1 | −4.0 | −17.3 | −2.5 | |
| Growth | ||||||
| 0.9 | n/a | −24.9 | −8.4 | −17.6 | −2.7 | |
| 0.0 | n/a | 0.0 | n/a | −0.0 | 0.0 | |
| 0.9 | −1.8 | −24.9 | −10.0 | −15.4 | −2.8 | |
| Growth | −303.8% | |||||
| Per share | ||||||
| 0.09 | n/a | −2.07 | −8.77 | −9.46 | −1.48 | |
| 0.09 | n/a | −2.07 | −8.77 | −9.46 | −1.48 | |
| Growth | ||||||
| 9.3 | n/a | 12.0 | 1.1 | 1.6 | 1.9 | |
| 9.3 | n/a | 12.0 | 1.1 | 1.6 | 1.9 | |
| Growth | −90.5% | +41.7% | +15.1% | |||
† The diluted share count jumps at 2023, 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.