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 |
|---|---|---|---|---|
| Margins | ||||
| 48.8% | 40.4% | 30.3% | 22.5% | |
| 29.4% | 21.2% | −50.5% | −3.6% | |
| 30.7% | 22.5% | −55.3% | −15.0% | |
| 26.6% | 18.3% | −56.1% | −15.3% | |
| 17.6% | 6.5% | −6.4% | −9.5% | |
| Spending | ||||
| 6.1% | 7.7% | 6.3% | 6.7% | |
| 11.5% | 9.7% | 73.1% | 18.0% | |
| 17.9% | 9.3% | 9.3% | 8.6% | |
| 13.3% | 18.6% | n/a | n/a | |
| Returns | ||||
| 35.1% | 20.2% | −67.2% | −8.1% | |
| 21.2% | 14.1% | −40.7% | −5.7% | |
| Balance and payout | ||||
| 39.7% | 30.5% | 39.5% | 29.4% | |
| 16.5% | n/a | n/a | n/a | |
| 24.9% | n/a | n/a | n/a | |