Closing prices at the end of each trading day, from 18 Apr 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 8.0 | 8.2 | 10.1 | 11.7 |
| Growth | +2.5% | +23.0% | +15.3% | |
| Operating income | 2.4 | 1.7 | −5.1 | −0.4 |
| Net income | 2.1 | 1.5 | −5.7 | −1.8 |
| Growth | −29.4% | −476.9% | ||
| EPS, diluted | 0.43 | 54.92 | −194.28 | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 48.8% | 40.4% | 30.3% | 22.5% |
| Operating margin | 29.4% | 21.2% | −50.5% | −3.6% |
| Net margin | 26.6% | 18.3% | −56.1% | −15.3% |
| Free cash flow margin | 17.6% | 6.5% | −6.4% | −9.5% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 2.9 | 1.3 | 0.3 | −0.1 |
| Capital expenditure | −1.4 | −0.8 | −0.9 | −1.0 |
| Free cash flow | 1.4 | 0.5 | −0.7 | −1.1 |
| Growth | −61.9% | −220.9% | ||
| Dividends paid | −0.4 | n/a | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 1.8 | 1.1 | 2.1 | 1.5 |
| Shareholders’ equity | 6.1 | 7.4 | 8.5 | 22.1 |
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 | ||||
| 8.0 | 8.2 | 10.1 | 11.7 | |
| Growth | +2.5% | +23.0% | +15.3% | |
| 4.1 | 4.9 | 7.1 | 9.0 | |
| 3.9 | 3.3 | 3.1 | 2.6 | |
| Growth | −15.1% | −7.7% | −14.4% | |
| 0.5 | 0.6 | 0.6 | 0.8 | |
| 0.9 | 0.8 | 7.4 | 2.1 | |
| 2.4 | 1.7 | −5.1 | −0.4 | |
| Growth | −26.2% | −393.4% | ||
| 2.5 | 1.9 | −5.6 | −1.7 | |
| 0.3 | 0.3 | 0.1 | 0.0 | |
| 2.1 | 1.5 | −5.7 | −1.8 | |
| Growth | −29.4% | −476.9% | ||
| Per share | ||||
| 0.43 | 54.92 | −194.28 | n/a | |
| 0.43 | 54.92 | −194.28 | n/a | |
| Growth | +12,672.1% | −453.8% | ||
| 5.0 | 0.0 | 0.0 | n/a | |
| 5.0 | 0.0 | 0.0 | n/a | |
| Growth | −99.5% | +36.8% | ||
† The diluted share count jumps at 2023, 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.