Closing prices at the end of each trading day, from 16 Oct 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 | 74.8 | 102.1 | 98.1 | 71.6 |
| Growth | +36.5% | −3.9% | −27.0% | |
| Operating income | 0.4 | 1.1 | −4.8 | −0.4 |
| Net income | 0.4 | 0.9 | −5.0 | −1.2 |
| Growth | +139.4% | −631.6% | ||
| EPS, diluted | 0.03 | 0.08 | −0.43 | −0.04 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 1.5% | 1.9% | 2.5% | 1.3% |
| Operating margin | 0.5% | 1.1% | −4.8% | −0.6% |
| Net margin | 0.5% | 0.9% | −5.1% | −1.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −0.6 | 1.1 | −0.8 | −12.2 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash and securities | 0.1 | 1.1 | 4.8 | 1.1 |
| Shareholders’ equity | 0.4 | 1.4 | 0.6 | 8.9 |
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 |
|---|---|---|---|---|
| Assets | ||||
| 0.1 | 1.1 | 4.8 | 1.1 | |
| n/a | 7.9 | 7.7 | 5.4 | |
| n/a | 11.0 | 12.6 | 12.2 | |
| Growth | +14.0% | −2.9% | ||
| Liabilities | ||||
| n/a | 9.7 | 12.0 | 3.3 | |
| Equity | ||||
| n/a | 1.4 | −3.6 | n/a | |
| 0.4 | 1.4 | 0.6 | 8.9 | |
| Growth | +226.2% | −54.5% | +1,348.2% | |
| Per share and net cash | ||||
| n/a | 11.3 | 12.7 | n/a | |
| calc | n/a | 0.12 | 0.05 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.