Closing prices at the end of each trading day, from 5 Oct 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 3.5 | 3.9 | 5.4 | 7.6 | 9.8 | 9.7 |
| Growth | +10.8% | +39.3% | +40.5% | +27.9% | −0.2% | |
| Operating income | −1.3 | −1.6 | −2.5 | −3.5 | −5.1 | −7.0 |
| Net income | −1.8 | −1.2 | −3.2 | −5.7 | −8.3 | −10.3 |
| Growth | ||||||
| EPS, diluted | −3.44 | −1.15 | −1.40 | −2.46 | −1.64 | −2.00 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −38.2% | −42.3% | −45.4% | −45.3% | −52.6% | −71.7% |
| Net margin | −52.0% | −31.4% | −59.6% | −74.9% | −85.5% | −106.2% |
| Free cash flow margin | −0.5% | −217.0% | −225.8% | −418.5% | −48.7% | 9.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 0.3 | −0.2 | 0.6 | 0.0 | 1.0 | 0.9 |
| Capital expenditure | −0.3 | −8.3 | −12.9 | −32.0 | −5.8 | 0.0 |
| Free cash flow | −0.0 | −8.5 | −12.3 | −31.9 | −4.8 | 0.9 |
| Growth | ||||||
| Dividends paid | −0.3 | −0.6 | −1.4 | −1.2 | −1.2 | 0.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.9 | 10.6 | 3.7 | 3.1 | 0.6 | 6.2 |
| Shareholders’ equity | 1.4 | 13.7 | 10.7 | 3.7 | 5.8 | −4.2 |
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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| −38.2% | −42.3% | −45.4% | −45.3% | −52.6% | −71.7% | |
| −52.0% | −31.4% | −59.6% | −74.9% | −85.5% | −106.2% | |
| −0.5% | −217.0% | −225.8% | −418.5% | −48.7% | 9.5% | |
| Spending | ||||||
| 23.2% | 28.5% | 30.3% | 22.7% | 21.6% | 22.5% | |
| 7.8% | 212.5% | 236.5% | 418.7% | 59.1% | 0.0% | |
| Returns | ||||||
| −133.7% | −9.0% | −30.3% | −156.0% | −144.1% | n/a | |
| −4.5% | −2.3% | −5.0% | −5.3% | −7.8% | −10.6% | |
| Balance and payout | ||||||
| 75.3% | 56.4% | 73.6% | 68.2% | 69.2% | 70.8% | |
| n/a | n/a | n/a | n/a | n/a | 0.0% | |