Closing prices at the end of each trading day, from 13 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 | 31.3 | 35.3 | 45.9 | 33.2 | 11.7 | 13.9 |
| Growth | +12.5% | +30.1% | −27.6% | −64.8% | +18.8% | |
| Operating income | 1.2 | −5.4 | −16.3 | −7.7 | −4.8 | −9.8 |
| Net income | 2.4 | −5.9 | −14.4 | −8.7 | −6.0 | −9.5 |
| Growth | −352.8% | |||||
| EPS, diluted | 0.08 | −0.20 | −3.88 | −2.08 | −16,909.30 | −152.30 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | 3,222.6% | 9,148.4% | 8,890.6% |
| Operating margin | 3.8% | −15.2% | −35.6% | −23.2% | −40.6% | −70.5% |
| Net margin | 7.5% | −16.9% | −31.3% | −26.2% | −51.0% | −68.2% |
| Free cash flow margin | n/a | n/a | −11.8% | −6.5% | n/a | −119.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −0.7 | −7.1 | −5.4 | −2.2 | −1.1 | −16.5 |
| Capital expenditure | n/a | n/a | −0.0 | −0.0 | n/a | −0.0 |
| Free cash flow | n/a | n/a | −5.4 | −2.2 | n/a | −16.5 |
| Growth | ||||||
| Buybacks | n/a | n/a | −0.1 | n/a | n/a | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 1.4 | 1.8 | 1.3 | 1.2 | 0.0 | 7.6 |
| Total debt | n/a | n/a | n/a | 0.9 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 0.3 | n/a | n/a |
| Shareholders’ equity | 4.3 | 14.2 | 6.0 | −1.4 | −5.1 | 9.9 |
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 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 31.3 | 35.3 | 45.9 | 33.2 | 11.7 | 13.9 | |
| Growth | +12.5% | +30.1% | −27.6% | −64.8% | +18.8% | |
| 22.8 | 24.7 | 34.6 | 26.4 | 8.8 | 12.0 | |
| n/a | n/a | n/a | 1,070.0 | 1,070.0 | 1,235.0 | |
| Growth | +0.0% | +15.4% | ||||
| 1.7 | 5.3 | 8.1 | 0.8 | 0.4 | 0.5 | |
| 2.4 | 0.0 | 0.0 | 5.7 | 4.0 | 7.3 | |
| 1.2 | −5.4 | −16.3 | −7.7 | −4.8 | −9.8 | |
| Growth | −555.3% | |||||
| 2.6 | −5.9 | −13.9 | −8.7 | −6.0 | −9.5 | |
| 0.3 | 0.0 | 0.5 | 0.0 | 0.0 | n/a | |
| 2.4 | −5.9 | −14.4 | −8.7 | −6.0 | −9.5 | |
| Growth | −352.8% | |||||
| Per share | ||||||
| 0.08 | −0.20 | −3.88 | −2.08 | −16,909.30 | −152.30 | |
| 0.08 | −0.20 | −3.88 | −2.08 | −16,909.30 | −152.30 | |
| Growth | −340.5% | |||||
| 27.9 | 29.4 | 3.7 | 4.2 | 0.0 | 0.1 | |
| 27.9 | 29.4 | 3.7 | 4.2 | 0.0 | 0.1 | |
| Growth | +5.5% | −87.4% | +13.0% | −100.0% | +17,427.8% | |
† The diluted share count jumps at 2022 and 2024 and 2025, 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.