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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| n/a | n/a | n/a | 3,222.6% | 9,148.4% | 8,890.6% | |
| 3.8% | −15.2% | −35.6% | −23.2% | −40.6% | −70.5% | |
| 8.3% | −16.8% | −30.2% | −26.1% | −50.9% | −68.2% | |
| 7.5% | −16.9% | −31.3% | −26.2% | −51.0% | −68.2% | |
| n/a | n/a | −11.8% | −6.5% | n/a | −119.0% | |
| Spending | ||||||
| 5.6% | 14.9% | 17.7% | 2.4% | 3.7% | 3.9% | |
| 7.8% | 0.0% | 0.0% | 17.2% | 33.8% | 52.8% | |
| n/a | n/a | 0.1% | 0.0% | n/a | 0.0% | |
| 9.9% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||
| 54.4% | −41.8% | −237.7% | n/a | n/a | −95.3% | |
| 21.2% | −24.2% | −108.3% | −126.7% | −304.4% | −41.7% | |
| Balance and payout | ||||||
| 61.0% | 34.4% | 54.5% | 120.3% | 360.8% | 56.3% | |