Closing prices at the end of each trading day, from 22 Sep 2017. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 13.3 | 25.1 | 42.2 | 45.2 | 44.8 | 52.9 |
| Growth | +87.9% | +68.3% | +7.2% | −1.1% | +18.1% | |
| Operating income | −1.5 | −7.7 | −10.0 | −16.7 | −7.2 | −2.8 |
| Net income | −2.7 | −7.5 | −14.9 | −17.8 | −10.0 | −2.4 |
| Growth | ||||||
| EPS, diluted | −0.17 | −0.41 | −0.55 | −0.38 | −0.18 | −0.03 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 46.3% | 44.2% | 41.7% | 41.3% | 40.8% | 36.6% |
| Operating margin | −11.0% | −30.8% | −23.6% | −36.8% | −16.2% | −5.3% |
| Net margin | −20.3% | −30.1% | −35.3% | −39.3% | −22.3% | −4.5% |
| Free cash flow margin | 7.5% | −5.4% | 2.1% | −5.0% | 2.5% | −4.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 1.0 | −1.4 | 1.0 | −2.3 | 1.1 | −1.9 |
| Capital expenditure | −0.0 | −0.0 | −0.1 | −0.0 | −0.0 | −0.2 |
| Free cash flow | 1.0 | −1.4 | 0.9 | −2.3 | 1.1 | −2.1 |
| Growth | −235.6% | −353.4% | −288.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 2.4 | 2.0 | 4.6 | 1.8 | 12.3 | 14.9 |
| Total debt | n/a | 8.4 | 8.4 | 8.1 | 8.0 | n/a |
| Net cash (debt) | n/a | −6.4 | −3.7 | −6.2 | 4.3 | n/a |
| Shareholders’ equity | 2.6 | 15.3 | 17.5 | 12.9 | 20.2 | 35.8 |
| Debt to equity | n/a | 0.55 | 0.48 | 0.62 | 0.40 | n/a |
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 31 Dec 2021 | FY2022† 31 Dec 2022 | FY2023† 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025† 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 13.3 | 25.1 | 42.2 | 45.2 | 44.8 | 52.9 | |
| Growth | +87.9% | +68.3% | +7.2% | −1.1% | +18.1% | |
| 7.2 | 14.0 | 24.6 | 26.6 | 26.5 | 33.5 | |
| 6.2 | 11.1 | 17.6 | 18.7 | 18.3 | 19.4 | |
| Growth | +79.3% | +58.9% | +6.1% | −2.2% | +6.0% | |
| 5.7 | 14.5 | 13.6 | 17.7 | 14.3 | 10.7 | |
| −1.5 | −7.7 | −10.0 | −16.7 | −7.2 | −2.8 | |
| Growth | ||||||
| −3.8 | −10.2 | −14.1 | −19.1 | −9.9 | −2.2 | |
| −1.1 | −2.7 | 0.8 | −1.3 | 0.1 | 0.2 | |
| −2.7 | −7.5 | −14.9 | −17.8 | −10.0 | −2.4 | |
| Growth | ||||||
| Per share | ||||||
| −0.17 | −0.41 | −0.55 | −0.38 | −0.18 | −0.03 | |
| −0.17 | −0.41 | −0.55 | −0.38 | −0.18 | −0.03 | |
| Growth | ||||||
| 16.2 | 18.3 | 27.5 | 47.2 | 55.3 | 93.0 | |
| 16.2 | 18.3 | 27.5 | 47.2 | 55.3 | 93.0 | |
| Growth | +12.4% | +50.4% | +71.8% | +17.2% | +68.1% | |
† The diluted share count jumps at 2022 and 2023 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.