Closing prices at the end of each trading day, from 2 Jan 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 | 6.7 | 12.6 | 15.8 | 18.4 |
| Growth | +89.6% | +25.3% | +16.5% | |
| Operating income | 0.7 | 1.4 | 1.3 | −5.8 |
| Net income | 0.5 | 1.4 | 1.6 | −5.4 |
| Growth | +151.6% | +18.8% | −439.0% | |
| EPS, diluted | 0.04 | 0.11 | 0.13 | −0.33 |
| Growth | +175.0% | +18.2% | −353.8% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 34.5% | 33.0% | 29.0% | 23.3% |
| Operating margin | 9.8% | 11.0% | 8.2% | −31.6% |
| Net margin | 8.1% | 10.7% | 10.2% | −29.6% |
| Free cash flow margin | 18.4% | 1.4% | 9.8% | −11.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 1.2 | 0.4 | 1.6 | −1.9 |
| Capital expenditure | −0.0 | −0.2 | −0.0 | −0.2 |
| Free cash flow | 1.2 | 0.2 | 1.6 | −2.1 |
| Growth | −85.2% | +757.8% | −234.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.1 | 0.6 | 2.5 | 6.7 |
| Shareholders’ equity | 7.8 | 9.0 | 10.3 | 16.1 |
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 | ||||
| 0.1 | 0.6 | 2.5 | 6.7 | |
| n/a | 3.8 | 3.8 | 5.9 | |
| n/a | 4.5 | 5.3 | 5.5 | |
| n/a | 3.4 | 3.0 | 4.2 | |
| n/a | 16.0 | 18.5 | 24.8 | |
| Growth | +15.3% | +34.2% | ||
| Liabilities | ||||
| n/a | 7.1 | 8.2 | 8.6 | |
| Equity | ||||
| n/a | 1.8 | 3.2 | −2.2 | |
| 7.8 | 9.0 | 10.3 | 16.1 | |
| Growth | +14.4% | +14.5% | +57.2% | |
| Per share and net cash | ||||
| n/a | 12.5 | 12.5 | 6.4 | |
| calc | n/a | 0.72 | 0.82 | 2.52 |
Lines marked calc are worked out here from filed figures; point at one for how.