Closing prices at the end of each trading day, from 12 Feb 2025. 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 | 3.0 | 3.6 | 3.3 | 3.0 |
| Growth | +18.1% | −7.2% | −10.1% | |
| Operating income | 0.5 | 0.3 | −0.2 | −4.4 |
| Net income | 0.3 | 0.4 | −0.2 | −3.7 |
| Growth | +19.5% | −147.6% | ||
| EPS, diluted | 0.03 | 0.04 | −0.02 | −0.27 |
| Growth | +33.3% | −150.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | 15.6% | 7.1% | −5.5% | −148.6% |
| Net margin | 10.7% | 10.9% | −5.6% | −124.0% |
| Free cash flow margin | 12.3% | 19.7% | −1.1% | −104.7% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 0.6 | 0.8 | 0.1 | −2.0 |
| Capital expenditure | −0.2 | −0.1 | −0.1 | −1.1 |
| Free cash flow | 0.4 | 0.7 | −0.0 | −3.1 |
| Growth | +89.9% | −105.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | n/a | 0.6 | 0.5 | 28.7 |
| Total debt | n/a | 0.8 | 0.2 | n/a |
| Net cash (debt) | n/a | −0.1 | 0.3 | n/a |
| Shareholders’ equity | 0.9 | 1.2 | 1.1 | 32.7 |
| Debt to equity | n/a | 0.63 | 0.18 | 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 |
|---|---|---|---|---|
| Assets | ||||
| n/a | 0.6 | 0.5 | 28.7 | |
| n/a | 0.0 | 0.0 | 0.0 | |
| n/a | 0.1 | 0.1 | 0.0 | |
| n/a | 3.1 | 3.1 | 3.9 | |
| n/a | 4.7 | 5.2 | 34.8 | |
| Growth | +9.7% | +566.8% | ||
| Liabilities | ||||
| n/a | 0.8 | 0.2 | n/a | |
| calc | n/a | 0.8 | 0.2 | n/a |
| n/a | 3.5 | 4.1 | 2.0 | |
| Equity | ||||
| n/a | −0.8 | −1.0 | −4.7 | |
| 0.9 | 1.2 | 1.1 | 32.7 | |
| Growth | +44.9% | −14.2% | +2,959.0% | |
| Per share and net cash | ||||
| calc | n/a | −0.1 | 0.3 | n/a |
| n/a | 10.9 | 10.9 | 15.3 | |
| calc | n/a | 0.11 | 0.10 | 2.14 |
Lines marked calc are worked out here from filed figures; point at one for how.