Closing prices at the end of each trading day, from 3 Feb 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Revenue | 0.8 | 0.3 | 0.3 | 3.7 |
| Growth | −58.6% | −19.3% | +1,217.5% | |
| Operating income | 0.0 | −0.6 | −4.9 | −22.7 |
| Net income | 0.0 | −0.6 | −4.9 | −21.6 |
| Growth | −4,439.0% | |||
| EPS, diluted | 0.00 | −0.06 | −1.85 | −9.75 |
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Operating margin | 1.8% | −188.1% | −1,780.0% | −620.7% |
| Net margin | 1.8% | −188.1% | −1,780.0% | −591.2% |
| Free cash flow margin | n/a | n/a | −1,379.3% | −592.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Operating cash flow | 0.0 | −0.6 | −3.8 | −21.6 |
| Capital expenditure | n/a | n/a | −0.0 | −0.0 |
| Free cash flow | n/a | n/a | −3.8 | −21.6 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|
| Cash | 0.0 | 0.1 | 2.9 | 6.2 |
| Shareholders’ equity | 0.0 | 0.2 | 16.1 | 23.3 |
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 |
|---|---|---|---|---|
| Margins | ||||
| 1.8% | −188.1% | −1,780.0% | −620.7% | |
| n/a | n/a | −1,780.0% | −591.2% | |
| 1.8% | −188.1% | −1,780.0% | −591.2% | |
| n/a | n/a | −1,379.3% | −592.3% | |
| Spending | ||||
| n/a | n/a | 6.8% | 11.6% | |
| 14.4% | 134.9% | 788.0% | 308.2% | |
| n/a | n/a | 4.9% | 0.7% | |
| Returns | ||||
| 34.5% | −419.6% | −30.7% | −92.5% | |
| 25.3% | −173.0% | −160.3% | −76.5% | |
| Balance and payout | ||||
| 26.6% | 58.8% | 5.0% | 17.2% | |