Closing prices at the end of each trading day, from 14 May 2025. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.5 | 9.6 | 13.8 | 18.0 | 64.7 | 64.7 | 93.2 | 144.5 | 283.2 | 316.9 |
| Growth | +28.0% | +43.2% | +30.9% | +258.8% | +0.0% | +44.1% | +55.0% | +96.0% | +11.9% | |
| Operating income | −0.1 | 0.1 | −0.0 | −0.7 | −3.0 | −3.0 | −3.2 | −0.3 | −0.8 | −4.3 |
| Net income | −0.4 | −0.3 | −2.1 | −5.5 | −3.8 | −3.8 | −6.0 | −0.8 | −5.2 | −8.5 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.03 | n/a | −0.04 | −0.01 | −2.86 | −2.86 |
| Growth |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.2% | 9.1% | 8.7% | 4.3% | 2.4% | 2.4% | 1.9% | 3.2% | 2.9% | 3.0% |
| Operating margin | −1.0% | 0.9% | −0.2% | −3.7% | −4.6% | −4.6% | −3.4% | −0.2% | −0.3% | −1.3% |
| Net margin | −4.7% | −3.0% | −15.3% | −30.3% | −5.9% | −5.9% | −6.4% | −0.5% | −1.8% | −2.7% |
| Free cash flow margin | −3.6% | n/a | −2.6% | −7.1% | −5.1% | −5.1% | −2.0% | −1.2% | −1.1% | −1.2% |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.3 | −0.3 | −0.4 | −1.2 | −3.2 | −3.2 | −1.8 | −1.5 | −2.9 | −3.8 |
| Capital expenditure | 0.0 | n/a | −0.0 | −0.0 | −0.2 | −0.2 | −0.1 | −0.2 | −0.2 | −0.1 |
| Free cash flow | −0.3 | n/a | −0.4 | −1.3 | −3.3 | −3.3 | −1.9 | −1.7 | −3.1 | −4.0 |
| Growth |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 0.0 | 0.0 | 0.0 | 0.3 | 0.8 | 3.3 | 1.3 | 1.4 | 2.5 | 2.2 |
| Total debt | 0.5 | 0.2 | 0.4 | 0.4 | 2.9 | 0.8 | 0.3 | 0.4 | 4.9 | 4.1 |
| Net cash (debt) | −0.4 | −0.2 | −0.4 | −0.1 | −2.2 | 2.6 | 1.0 | 1.0 | −2.4 | −1.9 |
| Shareholders’ equity | 0.2 | 0.5 | −1.6 | −4.9 | −1.4 | 7.4 | 6.8 | 8.0 | 11.9 | 16.3 |
| Debt to equity | 2.46 | 0.47 | n/a | n/a | n/a | 0.10 | 0.04 | 0.05 | 0.41 | 0.25 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 2017 | FY2017 31 Dec 2017 | FY2018 30 Jun 2018 | 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 | |||||||||||
| 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | 0.8 | 3.3 | 1.3 | 1.4 | 2.5 | 2.2 | |
| 3.0 | 1.1 | 1.9 | 1.8 | 2.8 | 2.5 | 2.5 | 4.2 | 12.5 | 57.2 | 30.3 | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.0 | |
| n/a | n/a | n/a | n/a | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | |
| n/a | n/a | n/a | 0.0 | 1.5 | 1.5 | 1.5 | 5.2 | 5.2 | 6.8 | 5.8 | |
| 3.7 | 1.6 | 2.4 | 2.4 | 5.6 | 6.0 | 9.1 | 12.5 | 22.2 | 79.0 | 51.1 | |
| Growth | −57.4% | +56.6% | −2.2% | +134.3% | +6.2% | +52.2% | +38.5% | +76.5% | +256.6% | −35.3% | |
| Liabilities | |||||||||||
| 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 1.3 | 0.3 | 0.1 | n/a | n/a | n/a | |
| n/a | 0.2 | n/a | 0.2 | 0.1 | 1.3 | 0.3 | 0.1 | 0.3 | 2.5 | 4.0 | |
| n/a | 0.0 | n/a | 0.0 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 2.5 | 0.0 | |
| calc | 0.1 | 0.5 | 0.2 | 0.4 | 0.4 | 2.9 | 0.8 | 0.3 | 0.4 | 4.9 | 4.1 |
| 3.1 | 1.4 | 1.9 | 4.0 | 11.4 | 8.3 | 2.6 | 6.7 | 14.1 | 67.1 | 34.8 | |
| Equity | |||||||||||
| −0.2 | −0.6 | −0.5 | −2.7 | −8.1 | −14.7 | −18.5 | −24.5 | −26.1 | −32.7 | −43.3 | |
| 0.5 | 0.2 | 0.5 | −1.6 | −4.9 | −1.4 | 7.4 | 6.8 | 8.0 | 11.9 | 16.3 | |
| Growth | −66.2% | +170.5% | −418.8% | −8.9% | +19.0% | +47.9% | +36.8% | ||||
| Per share and net cash | |||||||||||
| calc | −0.1 | −0.4 | −0.2 | −0.4 | −0.1 | −2.2 | 2.6 | 1.0 | 1.0 | −2.4 | −1.9 |
| 11.1 | 11.1 | 15.0 | 15.0 | 18.0 | 118.1 | 147.5 | 161.6 | 172.1 | 2.5 | 4.7 | |
| calc | 0.05 | 0.02 | 0.03 | −0.11 | −0.27 | −0.01 | 0.05 | 0.04 | 0.05 | 4.69 | 3.49 |
† The number of shares outstanding jumps at 2020 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.