Closing prices at the end of each trading day, from 26 Jan 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 | FY2026 | |
|---|---|---|---|---|---|
| Revenue | 16.2 | 28.2 | 1.2 | 0.5 | 54.8 |
| Growth | +74.7% | −95.8% | −54.6% | +10,097.9% | |
| Operating income | 0.3 | 1.2 | 1.7 | −2.0 | −9.7 |
| Net income | 0.2 | 1.0 | 1.3 | 3.9 | −9.5 |
| Growth | +296.5% | +33.2% | +200.1% | −346.0% | |
| EPS, diluted | 0.01 | 0.87 | 2,701.53 | 3,385.53 | −386.40 |
| FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|
| Gross margin | 4.0% | 7.3% | 232.1% | 172.6% | 1.1% |
| Operating margin | 1.7% | 4.2% | 144.9% | −372.0% | −17.6% |
| Net margin | 1.5% | 3.4% | 109.0% | 721.0% | −17.4% |
| Free cash flow margin | −4.2% | −3.3% | −67.8% | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|
| Operating cash flow | −0.7 | −0.9 | −0.7 | −3.4 | −2.6 |
| Capital expenditure | −0.0 | −0.0 | −0.1 | n/a | n/a |
| Free cash flow | −0.7 | −0.9 | −0.8 | n/a | n/a |
| Growth |
| FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|
| Cash | 0.3 | 1.2 | 6.7 | 8.6 | 10.9 |
| Total debt | n/a | 0.3 | 0.3 | 0.6 | 0.3 |
| Net cash (debt) | n/a | 0.9 | 6.4 | 8.0 | 10.6 |
| Shareholders’ equity | −1.5 | 1.6 | 11.3 | 17.4 | 17.9 |
| Debt to equity | n/a | 0.18 | 0.03 | 0.03 | 0.02 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 30 Jun 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 | FY2026 30 Jun 2026 |
|---|---|---|---|---|---|
| Assets | |||||
| 0.3 | 1.2 | 6.7 | 8.6 | 10.9 | |
| n/a | 0.0 | 0.2 | 0.5 | 0.0 | |
| n/a | 0.1 | 0.1 | 0.1 | 0.1 | |
| n/a | 4.5 | 15.5 | 21.6 | 21.6 | |
| Growth | +247.4% | +39.3% | −0.1% | ||
| Liabilities | |||||
| n/a | 0.0 | n/a | 0.3 | 0.3 | |
| n/a | 0.2 | 0.3 | 0.3 | n/a | |
| calc | n/a | 0.3 | 0.3 | 0.6 | 0.3 |
| n/a | 2.9 | 4.2 | 4.2 | 3.7 | |
| Equity | |||||
| n/a | −0.6 | 0.7 | 4.6 | −4.9 | |
| −1.5 | 1.6 | 11.3 | 17.4 | 17.9 | |
| Growth | +619.6% | +54.2% | +2.8% | ||
| Per share and net cash | |||||
| calc | n/a | 0.9 | 6.4 | 8.0 | 10.6 |
Lines marked calc are worked out here from filed figures; point at one for how.