Closing prices at the end of each trading day, from 31 Dec 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.2 | 0.7 | 0.5 | 0.7 | 0.3 | 0.2 |
| Growth | +251.0% | −34.6% | +38.3% | −47.7% | −41.5% | ||
| Operating income | −16.3 | −20.2 | −50.0 | −48.4 | −40.5 | −33.1 | −23.1 |
| Net income | −16.2 | −19.3 | −9.7 | −29.9 | −49.5 | −39.4 | −26.2 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | n/a | −9,812.6% | −6,912.6% | −10,234.5% | −6,198.8% | −9,676.3% | −11,541.5% |
| Net margin | n/a | −9,357.8% | −1,347.2% | −6,325.2% | −7,569.4% | −11,520.5% | −13,086.5% |
| Free cash flow margin | n/a | −9,376.7% | −4,973.2% | −9,342.5% | −4,663.8% | −6,240.1% | −9,292.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −13.2 | −18.9 | −34.6 | −39.0 | −30.2 | −21.3 | −18.5 |
| Capital expenditure | −0.3 | −0.4 | −1.3 | −5.2 | −0.3 | −0.0 | −0.0 |
| Free cash flow | −13.5 | −19.3 | −36.0 | −44.2 | −30.5 | −21.3 | −18.6 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 8.8 | 59.3 | 50.3 | 18.3 | 28.8 | 12.2 | 5.2 |
| Total debt | n/a | 5.9 | n/a | n/a | n/a | n/a | 17.8 |
| Net cash (debt) | n/a | 53.4 | n/a | n/a | n/a | n/a | −12.6 |
| Shareholders’ equity | −67.8 | 0.3 | 12.6 | 3.2 | 13.4 | −8.9 | −17.6 |
| Debt to equity | n/a | 17.37 | 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 | 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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 8.8 | 59.3 | 50.3 | 18.3 | 28.8 | 12.2 | 5.2 | |
| n/a | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 | |
| 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | |
| 4.3 | 4.2 | 5.2 | n/a | n/a | n/a | n/a | |
| 14.9 | 68.2 | 63.1 | 44.5 | 52.3 | 27.3 | 18.1 | |
| Growth | +358.7% | −7.6% | −29.4% | +17.6% | −47.8% | −33.7% | |
| Liabilities | |||||||
| n/a | 5.9 | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | 17.8 | |
| calc | n/a | 5.9 | n/a | n/a | n/a | n/a | 17.8 |
| 10.0 | 67.9 | 50.5 | 41.3 | 39.0 | 36.2 | 35.7 | |
| Equity | |||||||
| −69.6 | −153.6 | −163.3 | −193.2 | −242.7 | −282.1 | −308.3 | |
| −67.8 | 0.3 | 12.6 | 3.2 | 13.4 | −8.9 | −17.6 | |
| Growth | +3,594.1% | −74.3% | +313.7% | −166.1% | |||
| Per share and net cash | |||||||
| calc | n/a | 53.4 | n/a | n/a | n/a | n/a | −12.6 |
| 17.4 | 59.5 | 62.3 | 74.8 | 6.4 | 8.1 | 10.8 | |
| calc | −3.90 | 0.01 | 0.20 | 0.04 | 2.09 | −1.09 | −1.62 |
Lines marked calc are worked out here from filed figures; point at one for how.