Closing prices at the end of each trading day, from 20 Apr 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 18.8 | 18.2 | 14.5 | 9.6 | 5.5 | 0.3 | 1.4 | 8.7 |
| Growth | −2.9% | −20.4% | −33.7% | −42.9% | −94.9% | +413.5% | +505.5% | |
| Operating income | 3.1 | 6.0 | 4.4 | −0.8 | −0.9 | −3.2 | −1.7 | −52.8 |
| Net income | 2.4 | 4.8 | 4.0 | −13.9 | −16.2 | −2.9 | −2.1 | −53.6 |
| Growth | +98.5% | −17.5% | −447.0% | |||||
| EPS, diluted | 0.14 | 0.26 | 1.05 | −2,369.30 | −2,122.77 | −54.47 | −1.05 | −6.50 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 50.5% | 56.2% | 67.5% | 23.5% | 35.9% | 55.3% | 41.2% | 29.5% |
| Operating margin | 16.3% | 33.1% | 30.1% | −8.3% | −16.3% | −1,127.3% | −120.6% | −606.8% |
| Net margin | 13.0% | 26.6% | 27.5% | −143.9% | −294.0% | −1,024.3% | −146.1% | −615.9% |
| Free cash flow margin | −7.1% | 34.1% | 9.8% | −79.3% | −95.0% | n/a | 172.7% | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.2 | 6.3 | 1.5 | −7.5 | −5.2 | −2.7 | 3.3 | −0.5 |
| Capital expenditure | −0.2 | −0.1 | −0.1 | −0.1 | −0.0 | n/a | −0.8 | n/a |
| Free cash flow | −1.3 | 6.2 | 1.4 | −7.6 | −5.2 | n/a | 2.5 | n/a |
| Growth | −77.1% | −636.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash and securities | 2.7 | 3.5 | 1.7 | 13.4 | 7.7 | 0.1 | 4.7 | 5.1 |
| Shareholders’ equity | 0.3 | 3.4 | 7.9 | 15.1 | 6.6 | 57.6 | 64.8 | 17.7 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023† 31 Dec 2023 | FY2024† 31 Dec 2024 | FY2025† 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 2.7 | 3.5 | 1.7 | 6.3 | 1.0 | 0.1 | 4.7 | 5.1 | |
| n/a | 0.0 | 0.0 | 7.1 | 6.7 | n/a | n/a | n/a | |
| n/a | 2.3 | 4.1 | 6.3 | 0.4 | 0.2 | 3.9 | 3.5 | |
| n/a | 2.0 | 2.2 | 0.3 | 0.2 | n/a | 0.8 | 0.6 | |
| n/a | n/a | n/a | 2.0 | 0.5 | n/a | 62.4 | 12.6 | |
| n/a | 11.1 | 16.0 | 28.5 | 30.6 | 57.7 | 73.8 | 23.2 | |
| Growth | +43.2% | +78.5% | +7.6% | +88.1% | +28.0% | −68.6% | ||
| Liabilities | ||||||||
| n/a | 7.5 | 7.8 | 12.6 | 24.1 | 0.1 | 7.0 | 5.0 | |
| Equity | ||||||||
| n/a | −2.5 | 1.1 | −12.8 | −28.1 | −24.6 | −26.7 | −78.8 | |
| 0.3 | 3.4 | 7.9 | 15.1 | 6.6 | 57.6 | 64.8 | 17.7 | |
| Growth | +999.8% | +130.3% | +90.8% | −56.3% | +775.6% | +12.5% | −72.7% | |
| Per share and net cash | ||||||||
| n/a | 19.0 | 19.0 | 25.4 | 19.1 | 1.3 | 5.5 | 8.2 | |
| calc | n/a | 0.18 | 0.42 | 0.59 | 0.34 | 42.88 | 11.87 | 2.16 |
† The number of shares outstanding jumps at 2023 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split. This count is a different filed figure from the diluted average on the income statement, so it can break in a different year.
Lines marked calc are worked out here from filed figures; point at one for how.