Closing prices at the end of each trading day, from 15 Oct 2024. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating income | 1.1 | −1.9 | −2.3 | −21.6 |
| Net income | 3.7 | −3.4 | −2.7 | −19.8 |
| Growth | −192.8% | |||
| EPS, diluted | 0.20 | −0.19 | −0.14 | −0.98 |
| Growth | −195.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 25.6 | −7.0 | −11.9 | −21.1 |
| Capital expenditure | n/a | −1.4 | −0.0 | −4.0 |
| Free cash flow | n/a | −8.3 | −12.0 | −25.1 |
| Growth |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash and securities | 25.4 | 17.3 | 46.2 | 31.2 |
| Total debt | n/a | 20.1 | 17.2 | 34.3 |
| Net cash (debt) | n/a | −2.7 | 29.0 | −3.2 |
| Shareholders’ equity | 25.5 | 23.3 | 72.2 | 51.8 |
| Debt to equity | n/a | 0.86 | 0.24 | 0.66 |
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 | ||||
| 25.4 | 17.3 | 44.6 | 31.2 | |
| n/a | n/a | 1.6 | n/a | |
| n/a | 8.3 | 11.8 | 12.8 | |
| n/a | 15.8 | 22.7 | 27.0 | |
| n/a | 105.3 | 163.9 | 172.3 | |
| Growth | +55.7% | +5.1% | ||
| Liabilities | ||||
| n/a | 20.1 | 17.2 | 34.3 | |
| calc | n/a | 20.1 | 17.2 | 34.3 |
| n/a | 82.0 | 91.7 | 120.5 | |
| Equity | ||||
| n/a | 3.1 | 0.4 | −19.4 | |
| 25.5 | 23.3 | 72.2 | 51.8 | |
| Growth | −8.6% | +209.4% | −28.3% | |
| Per share and net cash | ||||
| calc | n/a | −2.7 | 29.0 | −3.2 |
| n/a | 18.0 | 18.0 | n/a | |
| calc | n/a | 1.30 | 4.01 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.