Closing prices at the end of each trading day, from 2 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 | 1.7 | 2.5 | 2.3 | 1.3 |
| Growth | +49.0% | −7.3% | −41.6% | |
| Operating income | 0.9 | 1.2 | −0.5 | −6.3 |
| Net income | 0.8 | 0.9 | −0.4 | −7.3 |
| Growth | +20.1% | −146.0% | ||
| EPS, diluted | 0.04 | 2.34 | −1.06 | −4.73 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 78.9% | 78.0% | 70.0% | 42.7% |
| Operating margin | 56.2% | 47.5% | −19.8% | −469.1% |
| Net margin | 46.7% | 37.7% | −18.7% | −543.2% |
| Free cash flow margin | 62.4% | 32.0% | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 1.2 | 0.8 | −0.3 | −6.3 |
| Capital expenditure | −0.1 | −0.0 | n/a | n/a |
| Free cash flow | 1.0 | 0.8 | n/a | n/a |
| Growth | −23.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.3 | 0.0 | 0.3 | 2.8 |
| Total debt | n/a | 0.5 | 0.4 | 0.4 |
| Net cash (debt) | n/a | −0.5 | −0.2 | 2.4 |
| Shareholders’ equity | 0.8 | 2.0 | 4.9 | 11.2 |
| Debt to equity | n/a | 0.25 | 0.09 | 0.04 |
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 |
|---|---|---|---|---|
| Margins | ||||
| 78.9% | 78.0% | 70.0% | 42.7% | |
| 56.2% | 47.5% | −19.8% | −469.1% | |
| 56.1% | 46.9% | −21.0% | −471.6% | |
| 46.7% | 37.7% | −18.7% | −543.2% | |
| 62.4% | 32.0% | n/a | n/a | |
| Spending | ||||
| 3.3% | 4.4% | 4.6% | 6.7% | |
| 7.5% | 0.0% | n/a | n/a | |
| 16.8% | 19.8% | n/a | n/a | |
| Returns | ||||
| 96.1% | 47.0% | −8.8% | −65.7% | |
| n/a | 28.4% | −6.4% | −53.8% | |
| Balance and payout | ||||
| n/a | 0.25 | 0.09 | 0.04 | |
| n/a | 39.4% | 26.6% | 18.1% | |