Closing prices at the end of each trading day, from 17 Mar 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 | 24.2 | 61.8 | 96.9 | 170.9 | 210.0 | 160.0 | 133.0 | 165.0 |
| Growth | +155.4% | +56.8% | +76.4% | +22.9% | −23.8% | −16.9% | +24.1% | |
| Operating income | 2.0 | 1.7 | 5.1 | −7.0 | −12.0 | −10.9 | −8.1 | −5.0 |
| Net income | 1.5 | 1.3 | 3.6 | −6.4 | −11.5 | −11.5 | −8.0 | −6.3 |
| Growth | −13.5% | +180.6% | −278.1% | |||||
| EPS, diluted | n/a | n/a | 0.18 | −4.16 | −6.25 | −5.38 | −3.69 | −2.87 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 8.2% | 2.8% | 5.3% | −4.1% | −5.7% | −6.8% | −6.1% | −3.0% |
| Net margin | 6.1% | 2.1% | 3.7% | −3.7% | −5.5% | −7.2% | −6.0% | −3.8% |
| Free cash flow margin | 0.6% | −1.4% | 7.1% | −10.9% | −6.0% | −8.4% | 0.5% | −0.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.2 | −0.9 | 6.9 | −18.0 | −12.0 | −13.5 | 0.8 | −1.5 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.6 | −0.7 | −0.0 | −0.1 | −0.0 |
| Free cash flow | 0.2 | −0.9 | 6.9 | −18.6 | −12.7 | −13.5 | 0.7 | −1.5 |
| Growth | −662.0% | −370.7% | −329.4% | |||||
| Dividends paid | n/a | −1.6 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 0.0 | 18.2 | 21.2 | 13.5 | 1.3 | 2.2 | 2.7 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | 2.2 | 2.7 |
| Shareholders’ equity | 2.4 | 4.4 | 18.7 | 39.7 | 37.4 | 25.2 | 16.9 | 11.5 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 8.2% | 2.8% | 5.3% | −4.1% | −5.7% | −6.8% | −6.1% | −3.0% | |
| 8.2% | 2.8% | 5.3% | −3.8% | −5.7% | −7.1% | 6.0% | −3.5% | |
| 6.1% | 2.1% | 3.7% | −3.7% | −5.5% | −7.2% | −6.0% | −3.8% | |
| 0.6% | −1.4% | 7.1% | −10.9% | −6.0% | −8.4% | 0.5% | −0.9% | |
| Spending | ||||||||
| 2.1% | 1.9% | 2.1% | 3.2% | 2.8% | 2.1% | 2.0% | 2.0% | |
| 0.0% | 0.0% | 0.0% | 0.4% | 0.3% | 0.0% | 0.1% | 0.0% | |
| 25.5% | 25.1% | 29.9% | n/a | n/a | n/a | 0.4% | n/a | |
| Returns | ||||||||
| 62.3% | 29.2% | 19.1% | −16.1% | −30.8% | −45.5% | −47.1% | −54.8% | |
| n/a | 11.4% | 10.6% | −10.9% | −16.2% | −32.5% | −30.8% | −28.7% | |
| Balance and payout | ||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | |
| n/a | 61.1% | 44.6% | 32.4% | 47.4% | 28.6% | 34.6% | 47.7% | |
| n/a | 121.3% | n/a | n/a | n/a | n/a | n/a | n/a | |