Closing prices at the end of each trading day, from 22 Nov 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 8.0 | 8.4 | 10.1 |
| Growth | +5.4% | +20.4% | |
| Operating income | −11.3 | −14.9 | −133.9 |
| Net income | −36.8 | 0.7 | −137.7 |
| Growth | −19,484.0% | ||
| EPS, diluted | −96.45 | −39.46 | −16.03 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Gross margin | 27.0% | 25.3% | 54.9% |
| Operating margin | −141.3% | −177.6% | −1,323.6% |
| Net margin | −461.6% | 8.5% | −1,360.9% |
| Free cash flow margin | −106.7% | −134.7% | −152.2% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | −8.5 | −11.2 | −15.3 |
| Capital expenditure | −0.0 | −0.1 | −0.1 |
| Free cash flow | −8.5 | −11.3 | −15.4 |
| Growth | |||
| Buybacks | −0.0 | −0.0 | −0.0 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 0.1 | 0.5 | 0.2 |
| Total debt | 14.3 | 13.2 | 2.6 |
| Net cash (debt) | −14.2 | −12.8 | −2.3 |
| Shareholders’ equity | −43.4 | 0.8 | 98.2 |
| Debt to equity | n/a | 16.72 | 0.03 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025† 31 Dec 2025 |
|---|---|---|---|
| Revenue and profit | |||
| 8.0 | 8.4 | 10.1 | |
| Growth | +5.4% | +20.4% | |
| 0.2 | 6.3 | 4.6 | |
| 2.2 | 2.1 | 5.6 | |
| Growth | −1.2% | +161.5% | |
| 7.5 | 11.0 | 12.4 | |
| −11.3 | −14.9 | −133.9 | |
| Growth | |||
| −36.8 | 0.7 | −137.7 | |
| 0.0 | 0.0 | −0.0 | |
| −36.8 | 0.7 | −137.7 | |
| Growth | −19,484.0% | ||
| Per share | |||
| −96.45 | 0.98 | −16.03 | |
| −96.45 | −39.46 | −16.03 | |
| Growth | |||
| 0.4 | 0.1 | 8.6 | |
| 0.4 | 0.4 | 8.6 | |
| Growth | −7.2% | +2,335.8% | |
† The diluted share count jumps at 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.