Closing prices at the end of each trading day, from 12 Oct 2016. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.2 | 2.2 | 3.2 | n/a | n/a | n/a | n/a | n/a |
| Growth | +1.8% | +44.2% | ||||||
| Net income | 4.6 | 4.6 | 17.7 | 52.5 | 17.3 | −51.8 | −15.4 | 10.7 |
| Growth | +0.4% | +286.4% | +196.5% | −67.0% | −398.7% | |||
| EPS, diluted | 1.64 | 1.10 | 2.05 | 2.94 | 0.92 | −2.73 | −0.31 | 0.11 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net margin | 210.7% | 207.9% | 557.2% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −280.3% | −985.5% | −3,506.0% | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −4.6 | −20.6 | −108.3 | 59.2 | 93.9 | 44.1 | −6.3 | 13.6 |
| Capital expenditure | −1.5 | −1.1 | −3.0 | −1.2 | −0.5 | −1.0 | −0.6 | −1.7 |
| Free cash flow | −6.1 | −21.7 | −111.4 | 58.0 | 93.5 | 43.1 | −6.9 | 11.9 |
| Growth | +61.2% | −53.9% | −116.0% | |||||
| Dividends paid | −1.5 | −2.5 | −2.4 | −7.2 | −9.2 | −4.6 | 0.0 | −22.6 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Total debt | 9.8 | 9.8 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 39.4 | 92.1 | 108.0 | 276.9 | 248.8 | 186.0 | 327.8 | 323.7 |
| Debt to equity | 0.25 | 0.11 | n/a | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | 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 |
|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||
| 2.2 | 2.2 | 3.2 | n/a | n/a | n/a | n/a | n/a | |
| Growth | +1.8% | +44.2% | ||||||
| 5.7 | 5.6 | 22.7 | 68.4 | 22.2 | −58.8 | −16.5 | 13.8 | |
| 1.1 | 1.0 | 4.8 | 15.7 | 5.2 | −7.1 | −1.1 | 3.1 | |
| 4.6 | 4.6 | 17.7 | 52.5 | 17.3 | −51.8 | −15.4 | 10.7 | |
| Growth | +0.4% | +286.4% | +196.5% | −67.0% | −398.7% | |||
| Per share | ||||||||
| 1.64 | 1.10 | 2.05 | 2.94 | 0.92 | −2.73 | −0.31 | 0.12 | |
| 1.64 | 1.10 | 2.05 | 2.94 | 0.92 | −2.73 | −0.31 | 0.11 | |
| Growth | −32.9% | +86.4% | +43.4% | −68.7% | −396.7% | |||
| 0.0 | 4,147 | 8.5 | 17.8 | 18.8 | 18.9 | 49.1 | 87.7 | |
| 0.0 | 4,147 | 8.5 | 17.9 | 18.8 | 18.9 | 49.1 | 97.3 | |
| Growth | +149,225,520.7% | −99.8% | +109.1% | +5.5% | +0.6% | +159.4% | +98.0% | |
† The diluted share count jumps at 2019 and 2020 and 2021 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.