Closing prices at the end of each trading day, from 27 Feb 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 | 44.7 | 54.1 | 23.0 | 91.0 |
| Growth | +21.1% | −57.5% | +295.8% | |
| Operating income | −8.0 | 0.5 | −33.1 | −6.3 |
| Net income | −6.9 | 0.4 | −35.0 | −6.3 |
| Growth | −8,141.3% | |||
| EPS, diluted | −0.17 | 0.01 | −0.79 | −0.13 |
| Growth | −8,000.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 16.7% | 20.6% | 10.1% | 4.6% |
| Operating margin | −17.8% | 0.9% | −144.0% | −6.9% |
| Net margin | −15.4% | 0.8% | −152.1% | −7.0% |
| Free cash flow margin | −4.6% | 7.5% | −39.7% | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −2.0 | 4.1 | −9.1 | 0.5 |
| Capital expenditure | −0.1 | −0.0 | 0.0 | n/a |
| Free cash flow | −2.1 | 4.1 | −9.1 | n/a |
| Growth | −324.7% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash and securities | 3.8 | 2.5 | 7.1 | 8.0 |
| Shareholders’ equity | −16.2 | −15.9 | −15.1 | −12.2 |
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 | ||||
| 3.8 | 2.5 | 0.8 | 8.0 | |
| n/a | 0.0 | 6.3 | n/a | |
| 5.9 | 4.2 | 4.2 | 12.9 | |
| 3.4 | 1.3 | 1.3 | 2.1 | |
| 0.4 | 0.3 | 0.2 | 0.1 | |
| 7.8 | 7.6 | 0.0 | 0.0 | |
| 61.5 | 48.7 | 38.6 | 91.3 | |
| Growth | −20.9% | −20.6% | +136.3% | |
| Liabilities | ||||
| 77.7 | 64.5 | 53.7 | 103.5 | |
| Equity | ||||
| −69.1 | −68.6 | −103.6 | −109.9 | |
| −16.2 | −15.9 | −15.1 | −12.2 | |
| Growth | ||||
| Per share and net cash | ||||
| 39.7 | 39.7 | 45.3 | 54.9 | |
| calc | −0.41 | −0.40 | −0.33 | −0.22 |
Lines marked calc are worked out here from filed figures; point at one for how.