Closing prices at the end of each trading day, from 30 Sep 2022. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 2.2 | 4.2 | 3.9 | 3.9 | 3.4 | 8.3 |
| Growth | +94.5% | −7.1% | +1.1% | −13.3% | +144.3% | ||
| Operating income | n/a | n/a | 0.6 | −2.1 | −3.3 | −6.5 | −13.3 |
| Net income | −0.0 | 0.0 | 0.6 | −2.1 | −3.3 | −2.5 | −17.5 |
| Growth | +5,391.9% | −458.3% | |||||
| EPS, diluted | n/a | 0.01 | 0.12 | −0.37 | −0.37 | −0.22 | −1.02 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 55.9% | 50.9% | 50.0% | 73.6% | 12.2% | 14.4% |
| Operating margin | n/a | n/a | 14.6% | −53.1% | −85.0% | −189.3% | −159.3% |
| Net margin | n/a | 0.5% | 13.9% | −53.8% | −84.2% | −73.8% | −209.3% |
| Free cash flow margin | n/a | n/a | 32.8% | −19.3% | −140.8% | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.5 | −1.5 | 1.4 | −0.1 | −5.5 | −9.1 | −6.4 |
| Capital expenditure | n/a | n/a | −0.0 | −0.7 | −0.1 | n/a | n/a |
| Free cash flow | n/a | n/a | 1.4 | −0.8 | −5.5 | n/a | n/a |
| Growth | −154.8% | ||||||
| Buybacks | n/a | n/a | n/a | 0.0 | −1.2 | n/a | n/a |
| Dividends paid | n/a | 0.0 | −0.3 | 0.0 | 0.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.3 | 0.6 | 12.2 | 6.2 | 0.5 | 0.7 |
| Total debt | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.5 | 5.3 | 5.5 | 17.1 | 13.9 | 10.2 | −5.0 |
| Debt to equity | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| n/a | 55.9% | 50.9% | 50.0% | 73.6% | 12.2% | 14.4% | |
| n/a | n/a | 14.6% | −53.1% | −85.0% | −189.3% | −159.3% | |
| n/a | n/a | 13.9% | −53.8% | −84.2% | −73.8% | n/a | |
| n/a | 0.5% | 13.9% | −53.8% | −84.2% | −73.8% | −209.3% | |
| n/a | n/a | 32.8% | −19.3% | −140.8% | n/a | n/a | |
| Spending | |||||||
| n/a | n/a | n/a | 2.6% | 5.1% | 17.0% | 6.2% | |
| n/a | 10.6% | 17.0% | 23.0% | 53.9% | 105.0% | 96.6% | |
| n/a | n/a | 0.1% | 17.7% | 1.9% | n/a | n/a | |
| n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | |
| Returns | |||||||
| −3.2% | 0.2% | 10.7% | −12.2% | −23.8% | −24.7% | n/a | |
| −3.2% | 0.1% | 8.5% | −11.3% | −21.9% | −14.7% | −184.7% | |
| Balance and payout | |||||||
| 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1.1% | 29.4% | 18.9% | 7.8% | 7.9% | 40.5% | 153.3% | |
| n/a | 0.0% | 53.1% | n/a | n/a | n/a | n/a | |
| n/a | n/a | 22.6% | n/a | n/a | n/a | n/a | |