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 |
|---|---|---|---|---|---|
| Margins | |||||
| −256.7% | −256.2% | −345.5% | −359.0% | n/a | |
| −579.1% | −790.5% | −37.9% | −35.1% | n/a | |
| −280.5% | −745.4% | −37.9% | −35.1% | n/a | |
| −134.1% | −516.4% | −1,038.7% | −997.9% | n/a | |
| −104.6% | 70.5% | −478.3% | −384.0% | n/a | |
| Spending | |||||
| 69.1% | 92.1% | 88.6% | 21.4% | n/a | |
| 226.2% | 436.6% | 37.9% | 35.1% | n/a | |
| 4.3% | 79.1% | 56.3% | 15.7% | n/a | |
| Returns | |||||
| −26.7% | n/a | n/a | n/a | −19.9% | |
| n/a | −11.8% | −18.4% | −14.7% | −3.5% | |
| Balance and payout | |||||
| n/a | 97.5% | 114.7% | 130.9% | 81.8% | |