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 |
|---|---|---|---|---|
| Margins | ||||
| 34.5% | 33.0% | 29.0% | 23.3% | |
| 9.8% | 11.0% | 8.2% | −31.6% | |
| 8.1% | 10.8% | 10.3% | −29.6% | |
| 8.1% | 10.7% | 10.2% | −29.6% | |
| 18.4% | 1.4% | 9.8% | −11.3% | |
| Spending | ||||
| 7.6% | 10.8% | 9.9% | 11.2% | |
| 11.2% | 5.7% | 4.8% | 38.5% | |
| 0.3% | 1.7% | 0.2% | 1.0% | |
| −0.1% | 0.8% | 0.9% | n/a | |
| Returns | ||||
| 6.9% | 15.1% | 15.6% | −33.8% | |
| n/a | 8.4% | 8.7% | −22.0% | |
| Balance and payout | ||||
| n/a | 44.1% | 44.4% | 34.9% | |