Closing prices at the end of each trading day, from 9 Oct 2023. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 26.2 | 31.8 | 58.7 | 68.5 |
| Growth | +21.2% | +84.8% | +16.7% | |
| Operating income | −2.0 | −7.1 | −11.2 | −20.3 |
| Net income | −2.3 | −7.8 | −14.4 | −30.5 |
| Growth | ||||
| EPS, diluted | −0.39 | −1.27 | −7,844.00 | −3,531.00 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 9.6% | 8.9% | 10.1% | 10.2% |
| Operating margin | −7.7% | −22.3% | −19.1% | −29.7% |
| Net margin | −8.9% | −24.6% | −24.6% | −44.6% |
| Free cash flow margin | n/a | n/a | −5.1% | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −1.2 | −1.9 | −3.0 | −7.5 |
| Capital expenditure | n/a | n/a | −0.0 | n/a |
| Free cash flow | n/a | n/a | −3.0 | n/a |
| Growth | ||||
| Dividends paid | −0.2 | n/a | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.1 | 1.0 | 1.4 | 3.1 |
| Total debt | n/a | 0.6 | 0.6 | 7.1 |
| Net cash (debt) | n/a | 0.3 | 0.8 | −4.1 |
| Shareholders’ equity | −2.9 | 5.9 | 2.6 | −6.1 |
| Debt to equity | n/a | 0.10 | 0.25 | n/a |
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 | ||||
| 26.2 | 31.8 | 58.7 | 68.5 | |
| Growth | +21.2% | +84.8% | +16.7% | |
| 23.7 | 28.9 | 52.7 | 61.5 | |
| 2.5 | 2.8 | 6.0 | 7.0 | |
| Growth | +12.5% | +109.5% | +17.1% | |
| 3.9 | 4.5 | 10.6 | 13.9 | |
| −2.0 | −7.1 | −11.2 | −20.3 | |
| Growth | ||||
| −2.5 | −7.8 | −14.3 | −30.4 | |
| −0.2 | n/a | n/a | n/a | |
| −2.3 | −7.8 | −14.4 | −30.5 | |
| Growth | ||||
| Per share | ||||
| −0.39 | −1.27 | −7,844.00 | −3,531.00 | |
| −0.39 | −1.27 | −7,844.00 | −3,531.00 | |
| Growth | ||||
| 6.0 | 7.3 | 0.0 | 0.0 | |
| 6.0 | 7.3 | 0.0 | 0.0 | |
| Growth | +21.6% | −100.0% | +357.9% | |
† The diluted share count jumps at 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.