Closing prices at the end of each trading day, from 3 Feb 2022. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2021 | FY2021 | FY2022 | FY2022 | FY2023 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 30.5 | n/a | 35.5 | n/a | 48.5 | n/a | 41.4 | 78.1 |
| Growth | +88.7% | |||||||
| Operating income | −2.5 | n/a | −13.6 | n/a | −17.4 | n/a | −14.6 | −62.1 |
| Net income | 5.7 | n/a | −17.8 | n/a | −61.0 | n/a | −15.8 | −63.6 |
| Growth | ||||||||
| EPS, diluted | −0.34 | n/a | −1.03 | n/a | −2.35 | n/a | −0.60 | −1.10 |
| FY2020 | FY2021 | FY2021 | FY2022 | FY2022 | FY2023 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.8% | n/a | 25.5% | n/a | 19.3% | n/a | 24.9% | −30.8% |
| Operating margin | −8.4% | n/a | −38.2% | n/a | −35.8% | n/a | −35.2% | −79.6% |
| Net margin | 18.8% | n/a | −50.1% | n/a | −125.9% | n/a | −38.2% | −81.4% |
| Free cash flow margin | 0.3% | n/a | −46.2% | n/a | −4.2% | n/a | −9.4% | −61.3% |
| FY2020 | FY2021 | FY2021 | FY2022 | FY2022 | FY2023 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.2 | n/a | −16.2 | n/a | 0.1 | n/a | −3.8 | −47.8 |
| Capital expenditure | −0.1 | n/a | −0.2 | n/a | −2.1 | n/a | −0.1 | −0.0 |
| Free cash flow | 0.1 | n/a | −16.4 | n/a | −2.0 | n/a | −3.9 | −47.9 |
| Growth |
| FY2020 | FY2021 | FY2021 | FY2022 | FY2022 | FY2023 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|
| Cash and securities | 5.6 | n/a | 0.6 | n/a | 3.1 | n/a | 6.2 | 14.1 |
| Shareholders’ equity | −17.1 | n/a | −26.8 | n/a | −5.1 | n/a | −12.9 | 59.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 8 Dec 2021 | FY2021 31 Dec 2021 | FY2022 8 Dec 2022 | FY2022 31 Dec 2022 | FY2023 8 Dec 2023 | FY2023 31 Dec 2023 | FY2024† 31 Dec 2024 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 5.6 | n/a | 0.6 | n/a | 3.1 | n/a | 6.2 | 14.1 | |
| 4.8 | n/a | 5.4 | n/a | 10.3 | n/a | 6.3 | 9.5 | |
| 0.3 | n/a | 0.3 | n/a | 2.2 | n/a | 1.8 | 1.4 | |
| n/a | n/a | n/a | n/a | 0.6 | n/a | 0.6 | n/a | |
| 14.3 | n/a | 13.0 | n/a | 29.6 | n/a | 19.5 | 124.1 | |
| Growth | +537.4% | |||||||
| Liabilities | ||||||||
| 32.2 | n/a | 41.0 | n/a | 36.1 | n/a | 33.6 | 65.4 | |
| Equity | ||||||||
| −44.2 | n/a | −62.0 | n/a | −123.1 | n/a | −138.9 | −202.5 | |
| −17.1 | n/a | −26.8 | n/a | −5.1 | n/a | −12.9 | 59.9 | |
| Growth | ||||||||
| Per share and net cash | ||||||||
| n/a | 25.8 | 25.8 | 26.0 | 26.0 | 29.7 | 29.7 | 66.9 | |
| calc | n/a | n/a | −1.04 | n/a | −0.20 | n/a | −0.43 | 0.90 |
† The number of shares outstanding jumps at 2024, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.