Closing prices at the end of each trading day, from 24 Jul 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 | |
|---|---|---|---|
| Revenue | 1.4 | 7.6 | 21.0 |
| Growth | +455.9% | +175.7% | |
| Operating income | 0.2 | 1.1 | 0.1 |
| Net income | 0.2 | 0.8 | 0.1 |
| Growth | +414.7% | −90.4% | |
| EPS, diluted | n/a | 0.05 | 0.00 |
| Growth | −100.0% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Gross margin | 18.4% | 19.3% | 3.7% |
| Operating margin | 11.6% | 14.3% | 0.4% |
| Net margin | 11.0% | 10.2% | 0.4% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 0.2 | 0.7 | 0.5 |
| Dividends paid | −0.0 | n/a | n/a |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 0.7 | 1.7 | 7.0 |
| Shareholders’ equity | 0.7 | 2.4 | 7.6 |
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 |
|---|---|---|---|
| Assets | |||
| 0.7 | 1.7 | 7.0 | |
| 0.0 | 0.0 | 0.1 | |
| 0.1 | 0.1 | 0.3 | |
| 0.8 | 3.4 | 10.0 | |
| Growth | +308.3% | +192.0% | |
| Liabilities | |||
| 0.1 | 1.0 | 2.4 | |
| Equity | |||
| 0.4 | 1.2 | 1.2 | |
| 0.7 | 2.4 | 7.6 | |
| Growth | +254.3% | +211.9% | |
| Per share and net cash | |||
| 13.5 | 14.5 | 16.2 | |
| calc | 0.05 | 0.17 | 0.47 |
Lines marked calc are worked out here from filed figures; point at one for how.