Closing prices at the end of each trading day, from 8 Sep 2023. 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 | FY2026 | |
|---|---|---|---|---|
| Revenue | 34.6 | 43.3 | 52.1 | 61.7 |
| Growth | +25.0% | +20.4% | +18.3% | |
| Operating income | −1.8 | −5.0 | −6.4 | −2.6 |
| Net income | −7.0 | −14.7 | −6.5 | −2.6 |
| Growth |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Operating margin | −5.3% | −11.6% | −12.3% | −4.3% |
| Net margin | −20.1% | −34.0% | −12.4% | −4.3% |
| Free cash flow margin | −14.2% | 4.4% | −0.7% | 3.9% |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Operating cash flow | −4.7 | 2.2 | −0.2 | 2.5 |
| Capital expenditure | −0.2 | −0.3 | −0.2 | −0.0 |
| Free cash flow | −4.9 | 1.9 | −0.4 | 2.4 |
| Growth | −119.3% |
| FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|
| Cash | 3.6 | 1.4 | 1.1 | 3.5 |
| Shareholders’ equity | 7.1 | 16.3 | 15.1 | 17.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Mar 2023 | FY2024 31 Mar 2024 | FY2025 31 Mar 2025 | FY2026 31 Mar 2026 |
|---|---|---|---|---|
| Assets | ||||
| 3.6 | 1.4 | 1.1 | 3.5 | |
| 6.9 | 6.0 | 6.2 | 7.3 | |
| 0.2 | 0.3 | 0.1 | 0.2 | |
| 12.0 | 12.0 | 12.0 | 12.0 | |
| 28.2 | 24.1 | 21.2 | 29.2 | |
| Growth | −14.5% | −12.1% | +37.8% | |
| Liabilities | ||||
| 21.1 | 7.8 | 6.1 | 12.1 | |
| Equity | ||||
| −12.7 | −29.6 | −36.1 | −38.7 | |
| 7.1 | 16.3 | 15.1 | 17.1 | |
| Growth | +129.5% | −7.3% | +12.9% | |
| Per share and net cash | ||||
| 20.0 | 23.6 | 26.0 | 27.3 | |
| calc | 0.36 | 0.69 | 0.58 | 0.63 |
Lines marked calc are worked out here from filed figures; point at one for how.