Closing prices at the end of each trading day, from 1 Jun 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 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 22.3 | 15.0 | 9.5 | 6.9 | n/a |
| Growth | −32.9% | −36.6% | −27.1% | ||
| Operating income | −129.2 | −118.3 | −3.6 | −2.4 | −8.4 |
| Net income | −29.9 | −77.3 | −98.5 | −69.0 | −30.1 |
| Growth | |||||
| EPS, diluted | −0.20 | −15.23 | −15,476.19 | −10,396.74 | −4.22 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | −256.7% | −256.2% | −345.5% | −359.0% | n/a |
| Operating margin | −579.1% | −790.5% | −37.9% | −35.1% | n/a |
| Net margin | −134.1% | −516.4% | −1,038.7% | −997.9% | n/a |
| Free cash flow margin | −104.6% | 70.5% | −478.3% | −384.0% | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −22.4 | 22.4 | −40.0 | −25.5 | −54.6 |
| Capital expenditure | −1.0 | −11.8 | −5.3 | −1.1 | n/a |
| Free cash flow | −23.3 | 10.5 | −45.4 | −26.6 | n/a |
| Growth | −530.1% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 43.1 | 37.9 | 10.7 | 1.7 | 3.9 |
| Total debt | n/a | 100.7 | 97.8 | 95.2 | n/a |
| Net cash (debt) | n/a | −62.8 | −87.1 | −93.5 | n/a |
| Shareholders’ equity | 112.0 | −68.6 | −132.8 | −179.3 | 151.0 |
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 | FY2025† 31 Dec 2025 |
|---|---|---|---|---|---|
| Revenue and profit | |||||
| 22.3 | 15.0 | 9.5 | 6.9 | n/a | |
| Growth | −32.9% | −36.6% | −27.1% | ||
| 56.2 | 19.3 | 15.3 | 15.6 | n/a | |
| −57.2 | −38.3 | −32.8 | −24.8 | n/a | |
| Growth | |||||
| 15.4 | 13.8 | 8.4 | 1.5 | n/a | |
| 50.4 | 65.3 | 3.6 | 2.4 | 8.4 | |
| −129.2 | −118.3 | −3.6 | −2.4 | −8.4 | |
| Growth | |||||
| −62.6 | −111.5 | −3.6 | −2.4 | 70.7 | |
| −29.9 | −77.3 | −98.5 | −69.0 | −30.1 | |
| Growth | |||||
| Per share | |||||
| −0.20 | −15.23 | −15,476.19 | −10,396.74 | −4.22 | |
| −0.20 | −15.23 | −15,476.19 | −10,396.74 | −4.22 | |
| Growth | |||||
| 152.1 | 5.1 | 0.0 | 0.0 | 2.3 | |
| 152.1 | 5.1 | 0.0 | 0.0 | 2.3 | |
| Growth | −96.7% | −99.9% | +2.5% | +51,721.7% | |
† 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.