Closing prices at the end of each trading day, from 24 Nov 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 24.3 | 16.2 | 19.8 | 4.5 | 22.1 | 21.1 | 4.5 |
| Growth | −33.1% | +21.9% | −77.4% | +393.0% | −4.4% | −78.8% | |
| Operating income | −6.9 | −2.2 | −15.0 | −7.1 | −2.9 | −4.1 | −15.2 |
| Net income | −8.1 | −5.1 | −119.0 | −40.5 | −58.9 | −4.0 | −47.4 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | n/a | −6.22 | −6.52 | −0.43 | −2.22 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 17.7% | 25.6% | 42.9% | 16.7% | 34.0% | 39.5% | 27.9% |
| Operating margin | −28.6% | −13.5% | −75.7% | −158.2% | −13.0% | −19.5% | −338.9% |
| Net margin | −33.2% | −31.4% | −601.1% | −903.7% | −266.9% | −18.8% | −1,060.5% |
| Free cash flow margin | 24.5% | 1.8% | −85.4% | −724.4% | 33.7% | 23.9% | −136.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 6.0 | 0.3 | −16.7 | −31.9 | 7.5 | 5.2 | −5.9 |
| Capital expenditure | −0.0 | −0.0 | −0.2 | −0.6 | −0.0 | −0.1 | −0.2 |
| Free cash flow | 6.0 | 0.3 | −16.9 | −32.5 | 7.4 | 5.1 | −6.1 |
| Growth | −95.0% | −5,814.8% | −32.2% | −220.8% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −21.1 | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 7.3 | 31.7 | 60.8 | 17.8 | 26.9 | 27.2 | 25.2 |
| Total debt | 0.0 | 0.6 | n/a | n/a | 0.2 | 0.1 | n/a |
| Net cash (debt) | 7.3 | 31.1 | n/a | n/a | 26.8 | 27.1 | n/a |
| Shareholders’ equity | 15.2 | 60.0 | 148.4 | 137.7 | 88.2 | 81.3 | 121.1 |
| Debt to equity | 0.00 | 0.01 | n/a | n/a | 0.00 | 0.00 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| 17.7% | 25.6% | 42.9% | 16.7% | 34.0% | 39.5% | 27.9% | |
| −28.6% | −13.5% | −75.7% | −158.2% | −13.0% | −19.5% | −338.9% | |
| −28.7% | −28.8% | −598.4% | −1,031.4% | −277.0% | −19.0% | −1,094.2% | |
| −33.2% | −31.4% | −601.1% | −903.7% | −266.9% | −18.8% | −1,060.5% | |
| 24.5% | 1.8% | −85.4% | −724.4% | 33.7% | 23.9% | −136.5% | |
| Spending | |||||||
| 24.2% | 39.0% | 118.6% | 174.9% | 43.1% | 51.3% | 335.7% | |
| 0.0% | 0.1% | 1.2% | 13.4% | 0.1% | 0.5% | 3.9% | |
| Returns | |||||||
| −52.8% | −8.5% | −80.2% | −29.4% | −66.8% | −4.9% | −39.2% | |
| −22.4% | −4.7% | −64.6% | −26.4% | −46.7% | −4.1% | −34.7% | |
| Balance and payout | |||||||
| 0.00 | 0.01 | n/a | n/a | 0.00 | 0.00 | n/a | |
| 38.0% | 9.0% | 7.6% | 3.1% | 7.2% | 6.8% | 5.1% | |
| n/a | n/a | n/a | n/a | n/a | 417.6% | n/a | |