Closing prices at the end of each trading day, from 14 Dec 2021. 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 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 10.5 | n/a | 9.8 | 3.7 | 4.0 | 6.8 |
| Growth | −62.3% | +8.2% | +70.0% | |||
| Operating income | −1.2 | −2.0 | −12.1 | −4.0 | −17.3 | −2.5 |
| Net income | 0.9 | −1.8 | −24.9 | −10.0 | −15.4 | −2.8 |
| Growth | −303.8% | |||||
| EPS, diluted | 0.09 | n/a | −2.07 | −8.77 | −9.46 | −1.48 |
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 40.3% | n/a | 34.1% | 22.7% | 19.0% | 43.9% |
| Operating margin | −11.6% | n/a | −122.5% | −106.9% | −432.2% | −36.3% |
| Net margin | 8.2% | n/a | −252.9% | −270.9% | −382.9% | −40.7% |
| Free cash flow margin | 4.2% | n/a | −15.7% | n/a | −53.1% | −36.7% |
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 0.4 | −1.0 | −1.5 | −2.9 | −2.0 | −2.4 |
| Capital expenditure | −0.0 | n/a | −0.0 | n/a | −0.1 | −0.1 |
| Free cash flow | 0.4 | n/a | −1.5 | n/a | −2.1 | −2.5 |
| Growth |
| FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 |
| Shareholders’ equity | 0.5 | −3.7 | −3.5 | −7.5 | −2.6 | −4.3 |
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 Jul 2022 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 40.3% | n/a | 34.1% | 22.7% | 19.0% | 43.9% | |
| −11.6% | n/a | −122.5% | −106.9% | −432.2% | −36.3% | |
| 9.0% | n/a | −253.4% | −227.6% | −439.8% | −40.0% | |
| 8.2% | n/a | −252.9% | −270.9% | −382.9% | −40.7% | |
| 4.2% | n/a | −15.7% | n/a | −53.1% | −36.7% | |
| Spending | ||||||
| 1.2% | n/a | 0.2% | n/a | n/a | 0.0% | |
| 38.7% | n/a | 72.7% | 115.2% | 80.1% | 60.8% | |
| 0.0% | n/a | 0.2% | n/a | 2.4% | 1.1% | |
| 5.1% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||
| 165.9% | n/a | n/a | n/a | n/a | n/a | |
| 10.8% | −2.0% | −97.1% | −766.1% | −904.5% | −161.5% | |
| Balance and payout | ||||||
| 92.5% | 5.5% | 113.7% | 670.9% | 251.5% | 348.6% | |