Closing prices at the end of each trading day, from 23 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.
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Revenue | 44.6 | 48.8 | 46.0 | 50.1 |
| Growth | +9.6% | −5.8% | +8.9% | |
| Operating income | 0.9 | 1.7 | 1.6 | −12.1 |
| Net income | 0.9 | 0.9 | 0.7 | 9.1 |
| Growth | +5.7% | −21.8% | +1,146.0% | |
| EPS, diluted | 0.03 | 0.03 | 0.03 | −0.18 |
| Growth | +6.5% | −24.2% | −836.0% |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Gross margin | 2.7% | 5.9% | 6.3% | 6.6% |
| Operating margin | 1.9% | 3.4% | 3.4% | −24.1% |
| Net margin | 2.0% | 1.9% | 1.6% | 18.1% |
| Free cash flow margin | 4.3% | −13.5% | n/a | −6.1% |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Operating cash flow | 2.1 | −6.5 | −3.0 | −2.8 |
| Capital expenditure | −0.2 | −0.1 | n/a | −0.2 |
| Free cash flow | 1.9 | −6.6 | n/a | −3.1 |
| Growth | −444.1% | |||
| Buybacks | n/a | n/a | n/a | −7.0 |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Cash | 1.6 | 0.3 | 0.7 | 4.6 |
| Total debt | n/a | 10.9 | 12.0 | 12.0 |
| Net cash (debt) | n/a | −10.6 | −11.3 | −7.4 |
| Shareholders’ equity | 2.7 | 3.0 | 8.6 | 79.6 |
| Debt to equity | n/a | 3.59 | 1.40 | 0.15 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Mar 2023 | FY2024 31 Mar 2024 | FY2025 31 Mar 2025 | FY2026 31 Mar 2026 |
|---|---|---|---|---|
| Assets | ||||
| 1.6 | 0.3 | 0.7 | 4.6 | |
| n/a | 3.8 | 10.0 | 7.5 | |
| n/a | 0.6 | 0.2 | 0.3 | |
| n/a | 20.5 | 28.5 | 121.8 | |
| Growth | +38.9% | +327.3% | ||
| Liabilities | ||||
| n/a | 10.9 | 12.0 | 12.0 | |
| calc | n/a | 10.9 | 12.0 | 12.0 |
| n/a | 17.5 | 19.9 | 42.1 | |
| Equity | ||||
| n/a | 2.1 | 2.8 | −4.7 | |
| 2.7 | 3.0 | 8.6 | 79.6 | |
| Growth | +14.7% | +182.5% | +826.6% | |
| Per share and net cash | ||||
| calc | n/a | −10.6 | −11.3 | −7.4 |
Lines marked calc are worked out here from filed figures; point at one for how.