Closing prices at the end of each trading day, from 13 Nov 2018. 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 | n/a | 1.0 | 0.0 | 21.8 | 21.3 | 31.6 | 39.0 | 80.0 |
| Growth | −95.9% | +55,879.5% | −2.7% | +48.9% | +23.3% | +104.9% | ||
| Operating income | −10.3 | −18.6 | −27.1 | −1.5 | −8.3 | −1.2 | −2.6 | −0.8 |
| Net income | −12.7 | −18.3 | −28.0 | −2.0 | −9.0 | −0.9 | −3.8 | −4.6 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 52.8% | −1,017.9% | 87.1% | 67.4% | 66.6% | 60.0% | 53.5% |
| Operating margin | n/a | −1,939.6% | −69,515.4% | −6.8% | −38.9% | −3.8% | −6.7% | −1.1% |
| Net margin | n/a | −1,910.3% | −71,717.9% | −9.0% | −42.4% | −3.0% | −9.8% | −5.8% |
| Free cash flow margin | n/a | −1,994.0% | −57,425.6% | −21.7% | 22.5% | 21.5% | 2.4% | 12.7% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −8.1 | −18.0 | −22.3 | −4.7 | 4.8 | 6.8 | 1.0 | 10.5 |
| Capital expenditure | −0.2 | −1.1 | −0.1 | −0.0 | −0.0 | 0.0 | −0.0 | −0.3 |
| Free cash flow | −8.4 | −19.1 | −22.4 | −4.7 | 4.8 | 6.8 | 0.9 | 10.2 |
| Growth | +42.5% | −86.2% | +980.7% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 26.7 | 12.1 | 21.3 | 14.4 | 16.3 | 21.4 | 14.9 | 25.9 |
| Total debt | n/a | 4.5 | 6.5 | 6.7 | 6.4 | 5.4 | 29.8 | 30.6 |
| Net cash (debt) | n/a | 7.5 | 14.8 | 7.7 | 9.9 | 16.0 | −14.9 | −4.6 |
| Shareholders’ equity | 26.3 | 10.6 | 17.6 | 17.6 | 13.1 | 15.5 | 24.4 | 26.2 |
| Debt to equity | n/a | 0.43 | 0.37 | 0.38 | 0.49 | 0.35 | 1.22 | 1.17 |
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 |
|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||
| −8.1 | −18.0 | −22.3 | −4.7 | 4.8 | 6.8 | 1.0 | 10.5 | |
| Growth | +41.4% | −85.8% | +986.1% | |||||
| n/a | 0.3 | 0.3 | 0.2 | 0.1 | n/a | n/a | n/a | |
| Investment | ||||||||
| −0.2 | −1.1 | −0.1 | −0.0 | −0.0 | 0.0 | −0.0 | −0.3 | |
| calc | −8.4 | −19.1 | −22.4 | −4.7 | 4.8 | 6.8 | 0.9 | 10.2 |
| Growth | +42.5% | −86.2% | +980.7% | |||||
| −0.2 | −1.8 | −0.1 | −2.6 | −2.8 | −0.8 | −40.0 | −0.3 | |
| Financing | ||||||||
| 22.0 | 5.2 | 31.6 | 0.4 | −0.1 | −1.0 | 32.6 | 0.8 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.