Closing prices at the end of each trading day, from 9 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 14.3 | 1.2 | 0.3 | 41.4 | 55.9 |
| Growth | −91.9% | −70.0% | +11,859.6% | +35.3% | |
| Operating income | 1.4 | −0.3 | 7.6 | 6.8 | 3.0 |
| Net income | 1.4 | −0.3 | 6.6 | 12.1 | −19.3 |
| Growth | −118.9% | +85.3% | −259.0% | ||
| EPS, diluted | 0.06 | −0.01 | 0.29 | n/a | n/a |
| Growth | −116.7% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 23.0% | 356.6% | 4,202.0% | 50.3% | 40.2% |
| Operating margin | 9.8% | −24.9% | 2,210.6% | 16.5% | 5.4% |
| Net margin | 9.9% | −23.2% | 1,894.5% | 29.3% | −34.5% |
| Free cash flow margin | −10.7% | −101.0% | 1,667.3% | 43.8% | 39.5% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −1.5 | −1.1 | 5.8 | 18.1 | 22.1 |
| Capital expenditure | −0.1 | −0.0 | −0.0 | −0.0 | −0.0 |
| Free cash flow | −1.5 | −1.2 | 5.8 | 18.1 | 22.1 |
| Growth | +213.9% | +22.1% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 1.1 | 1.1 | 10.4 | 11.1 | 4.2 |
| Shareholders’ equity | 2.2 | 3.9 | 21.0 | 45.6 | 62.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 1.1 | 1.1 | 10.4 | 11.1 | 4.2 | |
| n/a | 2.1 | 3.3 | 1.3 | 1.5 | |
| n/a | 0.0 | 0.0 | 0.0 | 0.0 | |
| n/a | 8.5 | 27.1 | 59.2 | 78.0 | |
| Growth | +218.1% | +118.3% | +31.9% | ||
| Liabilities | |||||
| n/a | 4.8 | 6.3 | 13.7 | 16.1 | |
| Equity | |||||
| n/a | −1.1 | 5.2 | 15.7 | −4.7 | |
| 2.2 | 3.9 | 21.0 | 45.6 | 62.1 | |
| Growth | +75.9% | +438.3% | +117.8% | +36.1% | |
| Per share and net cash | |||||
| n/a | 23.6 | 25.9 | n/a | n/a | |
| calc | n/a | 0.16 | 0.81 | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.