Closing prices at the end of each trading day, from 10 Aug 2023. 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 | 21.9 | 12.2 | 14.0 | 9.2 |
| Growth | −44.1% | +14.8% | −34.6% | |
| Operating income | −7.7 | −12.5 | −12.6 | −10.1 |
| Net income | −7.7 | −12.6 | −12.7 | 4.6 |
| Growth | ||||
| EPS, diluted | −1.75 | −450.34 | −47.93 | 0.33 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 9.4% | −1.5% | −6.9% | −3.3% |
| Operating margin | −35.4% | −102.4% | −89.6% | −109.7% |
| Net margin | −35.4% | −103.3% | −90.8% | 50.0% |
| Free cash flow margin | n/a | −31.0% | −58.8% | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −0.1 | −3.8 | −8.2 | −8.2 |
| Capital expenditure | n/a | −0.0 | −0.0 | n/a |
| Free cash flow | n/a | −3.8 | −8.2 | n/a |
| Growth |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 1.5 | 2.1 | 5.9 | 1.8 |
| Shareholders’ equity | 0.7 | −3.9 | 6.5 | 22.0 |
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 |
|---|---|---|---|---|
| Revenue and profit | ||||
| 21.9 | 12.2 | 14.0 | 9.2 | |
| Growth | −44.1% | +14.8% | −34.6% | |
| 19.8 | 12.4 | 15.0 | 9.5 | |
| 2.1 | −0.2 | −1.0 | −0.3 | |
| Growth | −108.7% | |||
| 0.1 | 0.2 | 0.2 | 0.2 | |
| 9.2 | 11.6 | 10.8 | 8.7 | |
| −7.7 | −12.5 | −12.6 | −10.1 | |
| Growth | ||||
| −7.7 | −12.6 | −12.7 | 4.6 | |
| 0.0 | 0.0 | n/a | n/a | |
| −7.7 | −12.6 | −12.7 | 4.6 | |
| Growth | ||||
| Per share | ||||
| −1.75 | −450.34 | −47.93 | 1.52 | |
| −1.75 | −450.34 | −47.93 | 0.33 | |
| Growth | ||||
| 4.4 | 0.0 | 0.3 | 3.0 | |
| 4.4 | 0.0 | 0.3 | 13.8 | |
| Growth | −99.4% | +892.9% | +4,830.7% | |
† The diluted share count jumps at 2023 and 2024 and 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.