Closing prices at the end of each trading day, from 14 Jan 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 | 30.8 | 70.8 | 155.2 | 263.9 |
| Growth | +129.7% | +119.2% | +70.0% | |
| Operating income | 2.4 | 1.4 | 0.2 | −1.6 |
| Net income | 2.0 | 1.2 | 0.2 | −1.8 |
| Growth | −38.7% | −85.8% | −1,120.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 7.8% | 3.2% | 2.1% | 1.8% |
| Operating margin | 7.7% | 2.0% | 0.1% | −0.6% |
| Net margin | 6.4% | 1.7% | 0.1% | −0.7% |
| Free cash flow margin | n/a | −2.0% | 0.2% | −0.9% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 3.0 | −1.0 | 0.3 | −2.3 |
| Capital expenditure | n/a | −0.4 | −0.0 | −0.0 |
| Free cash flow | n/a | −1.4 | 0.3 | −2.4 |
| Growth | −832.9% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 3.3 | 2.6 | 4.3 | 12.5 |
| Shareholders’ equity | 2.4 | 4.4 | 4.5 | 10.5 |
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 | ||||
| 3.3 | 2.6 | 4.3 | 12.5 | |
| n/a | 12.8 | 11.5 | 26.3 | |
| n/a | 0.4 | 0.3 | 0.3 | |
| n/a | 17.7 | 17.0 | 39.5 | |
| Growth | −4.3% | +132.7% | ||
| Liabilities | ||||
| n/a | 13.4 | 12.4 | 29.0 | |
| Equity | ||||
| n/a | 0.4 | 0.5 | −1.2 | |
| 2.4 | 4.4 | 4.5 | 10.5 | |
| Growth | +85.2% | +3.9% | +131.1% | |
| Per share and net cash | ||||
| n/a | 4.0 | 4.0 | n/a | |
| calc | n/a | 1.09 | 1.14 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.