Closing prices at the end of each trading day, from 5 Feb 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 | 21.0 | 34.3 | 40.9 | 6.6 |
| Growth | +63.6% | +19.4% | −83.9% | |
| Operating income | 6.4 | 2.6 | −0.1 | −21.2 |
| Net income | 4.2 | 1.8 | 1.5 | −42.2 |
| Growth | −56.7% | −17.9% | −2,925.1% | |
| EPS, diluted | 0.18 | 0.07 | 0.05 | −38.51 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 40.9% | 18.1% | 14.0% | 6.2% |
| Operating margin | 30.4% | 7.6% | −0.2% | −322.7% |
| Net margin | 20.1% | 5.3% | 3.7% | −642.6% |
| Free cash flow margin | −5.0% | −9.8% | 3.7% | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −0.9 | −2.5 | 1.5 | −1.3 |
| Capital expenditure | −0.2 | −0.9 | −0.0 | n/a |
| Free cash flow | −1.1 | −3.4 | 1.5 | n/a |
| Growth |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash and securities | 2.1 | 0.5 | 0.0 | 0.0 |
| Total debt | n/a | n/a | 3.4 | n/a |
| Net cash (debt) | n/a | n/a | −3.3 | n/a |
| Shareholders’ equity | 25.6 | 14.7 | 15.8 | 5.2 |
| Debt to equity | n/a | n/a | 0.21 | n/a |
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 | ||||
| 2.1 | 0.5 | 0.0 | 0.0 | |
| n/a | 16.9 | 19.5 | 7.1 | |
| n/a | 4.4 | 1.4 | n/a | |
| n/a | 9.8 | 8.9 | n/a | |
| n/a | 53.6 | 45.9 | 12.0 | |
| Growth | −14.4% | −73.8% | ||
| Liabilities | ||||
| n/a | n/a | 3.4 | n/a | |
| calc | n/a | n/a | 3.4 | n/a |
| n/a | 26.9 | 18.0 | 6.8 | |
| Equity | ||||
| n/a | 15.4 | 16.9 | −25.0 | |
| 25.6 | 14.7 | 15.8 | 5.2 | |
| Growth | −42.4% | +7.5% | −67.1% | |
| Per share and net cash | ||||
| calc | n/a | n/a | −3.3 | n/a |
| n/a | 30.0 | 30.0 | n/a | |
| calc | n/a | 0.49 | 0.53 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.