Closing prices at the end of each trading day, from 12 Oct 2016. 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 | 2.5 | 1.4 | 5.1 | 9.3 | 17.0 |
| Growth | −45.0% | +277.3% | +83.1% | +82.6% | |
| Operating income | −9.7 | −2.1 | −6.6 | −3.7 | 8.2 |
| Net income | −9.8 | −3.6 | −6.6 | −3.8 | 8.1 |
| Growth | |||||
| EPS, diluted | −0.33 | −0.03 | −0.23 | −0.12 | 0.26 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | −394.5% | −154.9% | −129.7% | −39.9% | 48.2% |
| Net margin | −397.8% | −267.9% | −129.7% | −40.2% | 47.7% |
| Free cash flow margin | n/a | n/a | n/a | −11.9% | −2.7% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −0.6 | −0.6 | 0.4 | −1.1 | −0.4 |
| Capital expenditure | n/a | n/a | n/a | −0.0 | −0.0 |
| Free cash flow | n/a | n/a | n/a | −1.1 | −0.5 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | n/a | 0.0 | 0.5 | n/a | n/a |
| Shareholders’ equity | 0.1 | 1.4 | −0.7 | 1.6 | 9.7 |
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 | |||||
| 2.5 | 1.4 | 5.1 | 9.3 | 17.0 | |
| Growth | −45.0% | +277.3% | +83.1% | +82.6% | |
| 10.1 | 2.1 | 8.7 | 7.5 | 1.8 | |
| −9.7 | −2.1 | −6.6 | −3.7 | 8.2 | |
| Growth | |||||
| −9.8 | −3.6 | −6.6 | −3.8 | 8.1 | |
| −9.8 | −3.6 | −6.6 | −3.8 | 8.1 | |
| Growth | |||||
| Per share | |||||
| −0.33 | −0.03 | −0.23 | −0.12 | 0.26 | |
| −0.33 | −0.03 | −0.23 | −0.12 | 0.26 | |
| Growth | |||||
| 29.2 | 115.3 | 29.2 | 31.0 | 31.3 | |
| 29.2 | 115.3 | 29.2 | 31.0 | 31.3 | |
| Growth | +295.0% | −74.7% | +6.3% | +1.0% | |
† The diluted share count jumps at 2022 and 2023, 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.