Closing prices at the end of each trading day, from 19 Jul 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 | 97.3 | 140.0 | 87.2 | 53.2 |
| Growth | +43.9% | −37.7% | −39.0% | |
| Operating income | 2.9 | 6.0 | −5.3 | −1.5 |
| Net income | 2.4 | 4.6 | −4.8 | −15.2 |
| Growth | +88.7% | −205.4% | ||
| EPS, diluted | 0.12 | 1.83 | −1.73 | −3.81 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 8.5% | 9.1% | 4.1% | 1.9% |
| Operating margin | 3.0% | 4.3% | −6.0% | −2.9% |
| Net margin | 2.5% | 3.3% | −5.5% | −28.6% |
| Free cash flow margin | 1.0% | 5.2% | n/a | −10.4% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 1.0 | 7.3 | −1.8 | −1.3 |
| Capital expenditure | −0.0 | −0.0 | n/a | −4.2 |
| Free cash flow | 0.9 | 7.3 | n/a | −5.6 |
| Growth | +684.4% | |||
| Dividends paid | −0.1 | −4.0 | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 7.4 | 10.8 | 8.2 | 8.9 |
| Total debt | n/a | n/a | 2.7 | 2.7 |
| Net cash (debt) | n/a | n/a | 5.4 | 6.2 |
| Shareholders’ equity | 12.3 | 12.8 | 10.7 | −3.8 |
| Debt to equity | n/a | n/a | 0.26 | 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 |
|---|---|---|---|---|
| Margins | ||||
| 8.5% | 9.1% | 4.1% | 1.9% | |
| 3.0% | 4.3% | −6.0% | −2.9% | |
| 3.2% | 4.3% | −5.9% | −28.6% | |
| 2.5% | 3.3% | −5.5% | −28.6% | |
| 1.0% | 5.2% | n/a | −10.4% | |
| Spending | ||||
| 4.9% | 3.9% | 10.1% | 7.6% | |
| 0.0% | 0.0% | n/a | 8.0% | |
| 22.0% | 23.1% | n/a | n/a | |
| Returns | ||||
| 19.8% | 35.8% | −45.2% | n/a | |
| n/a | 13.0% | −19.6% | −44.1% | |
| Balance and payout | ||||
| n/a | n/a | 0.26 | n/a | |
| n/a | 63.4% | 56.2% | 110.5% | |
| 4.8% | 86.7% | n/a | n/a | |
| 12.6% | 54.1% | n/a | n/a | |