Closing prices at the end of each trading day, from 15 Sep 2022. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 2.8 | 4.4 | 8.8 | 23.6 | 71.9 |
| Growth | +59.1% | +99.4% | +168.1% | +205.1% | |
| Operating income | −10.6 | −18.0 | −38.7 | −46.3 | −46.6 |
| Net income | −9.9 | −17.3 | −36.8 | −44.7 | −44.0 |
| Growth | |||||
| EPS, diluted | −0.15 | −0.24 | −0.43 | −0.45 | −0.35 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | −156.2% | −128.2% | −166.9% | −77.8% | 11.5% |
| Operating margin | −383.2% | −409.2% | −440.3% | −196.3% | −64.9% |
| Net margin | −357.0% | −393.1% | −418.3% | −189.5% | −61.2% |
| Free cash flow margin | −311.1% | −348.4% | −490.3% | −155.1% | −49.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −8.0 | −13.9 | −25.6 | −33.4 | −31.1 |
| Capital expenditure | −0.6 | −1.5 | −17.6 | −3.2 | −4.4 |
| Free cash flow | −8.6 | −15.4 | −43.1 | −36.6 | −35.5 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 11.5 | 69.7 | 45.8 | 55.2 | 90.5 |
| Shareholders’ equity | 13.9 | 73.0 | 59.8 | 69.5 | 103.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 11.5 | 69.7 | 45.8 | 55.2 | 90.5 | |
| 0.3 | 0.7 | 1.3 | 5.6 | 23.7 | |
| 0.5 | 0.5 | 0.7 | 6.6 | 6.7 | |
| 4.2 | 4.2 | 21.8 | 17.5 | 9.7 | |
| 18.5 | 83.2 | 107.7 | 121.1 | 156.9 | |
| Growth | +348.9% | +29.5% | +12.4% | +29.5% | |
| Liabilities | |||||
| 4.7 | 10.1 | 47.9 | 51.7 | 53.1 | |
| Equity | |||||
| −75.4 | −92.9 | −129.7 | −174.3 | −218.4 | |
| 13.9 | 73.0 | 59.8 | 69.5 | 103.8 | |
| Growth | +427.0% | −18.1% | +16.2% | +49.4% | |
| Per share and net cash | |||||
| 65.8 | 84.6 | 88.9 | 116.9 | 134.5 | |
| calc | 0.21 | 0.86 | 0.67 | 0.59 | 0.77 |
Lines marked calc are worked out here from filed figures; point at one for how.