Closing prices at the end of each trading day, from 13 Dec 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 | 9.3 | 11.1 | 10.1 | 9.8 |
| Growth | +19.8% | −8.9% | −2.9% | |
| Operating income | 0.0 | 0.4 | −1.3 | −10.9 |
| Net income | 0.1 | 0.2 | −1.5 | −10.8 |
| Growth | +22.3% | −1,010.9% | ||
| EPS, diluted | 0.01 | 0.01 | −0.09 | −0.60 |
| Growth | +0.0% | −1,000.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 32.8% | 21.3% | 22.9% | 22.8% |
| Operating margin | 0.5% | 3.5% | −12.8% | −111.5% |
| Net margin | 1.4% | 1.5% | −14.6% | −110.4% |
| Free cash flow margin | n/a | n/a | n/a | −58.4% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −0.6 | 0.4 | −0.1 | −5.7 |
| Capital expenditure | n/a | n/a | n/a | −0.0 |
| Free cash flow | n/a | n/a | n/a | −5.7 |
| Growth |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.2 | 0.5 | 0.4 | 1.8 |
| Shareholders’ equity | 2.4 | 4.4 | 3.0 | 5.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|
| Assets | ||||
| 0.2 | 0.5 | 0.4 | 1.8 | |
| n/a | 2.3 | 5.3 | 5.6 | |
| n/a | n/a | 0.1 | 0.3 | |
| n/a | 0.0 | 0.0 | 0.0 | |
| n/a | 6.5 | 7.2 | 13.8 | |
| Growth | +10.5% | +91.0% | ||
| Liabilities | ||||
| n/a | 2.1 | 4.2 | 7.8 | |
| Equity | ||||
| n/a | −0.2 | −1.7 | −12.5 | |
| 2.4 | 4.4 | 3.0 | 5.8 | |
| Growth | +84.3% | −33.1% | +94.6% | |
| Per share and net cash | ||||
| n/a | n/a | 0.0 | 0.0 | |
| calc | n/a | n/a | 297.12 | 578.17 |
Lines marked calc are worked out here from filed figures; point at one for how.