Closing prices at the end of each trading day, from 16 Jun 2020. 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 | 6.6 | 18.5 | 10.2 | 25.0 | −2.5 | 21.1 | −4.9 | 9.4 |
| Growth | +182.1% | −44.8% | +144.3% | −109.9% | −123.1% | |||
| Operating income | −2.7 | 8.3 | −2.6 | −0.8 | −34.0 | −5.8 | n/a | n/a |
| Net income | −2.8 | 8.2 | −2.6 | 0.0 | −31.6 | −5.3 | −27.4 | −5.0 |
| Growth | −131.3% | −138,644.8% | ||||||
| EPS, diluted | n/a | n/a | n/a | −13.53 | −1,748.71 | −3,859.21 | −1,701.75 | −29.12 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 100.0% | 100.0% | 100.0% | 100.7% | 99.5% | 100.0% | 100.0% | n/a |
| Operating margin | −41.8% | 44.7% | −25.2% | −3.1% | 1,368.4% | −27.6% | n/a | n/a |
| Net margin | −42.2% | 44.3% | −25.2% | 0.1% | 1,271.4% | −24.9% | 564.1% | −52.8% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | 26.4% | n/a | −37.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.2 | 8.0 | 0.1 | −20.5 | −3.9 | 13.4 | −19.1 | −3.5 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | −7.9 | n/a | −0.0 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | 5.6 | n/a | −3.5 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 3.1 | 6.4 | 3.4 | 15.1 | 11.2 | 29.0 | 16.9 | 20.1 |
| Shareholders’ equity | 5.8 | 7.2 | 9.3 | 55.0 | 28.9 | 31.5 | 10.5 | 25.6 |
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 |
|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||
| −1.2 | 8.0 | 0.1 | −20.5 | −3.9 | 13.4 | −19.1 | −3.5 | |
| Growth | −98.7% | −19,482.5% | −242.5% | |||||
| n/a | 0.1 | 0.0 | 1.3 | 2.0 | 1.8 | n/a | n/a | |
| Investment | ||||||||
| n/a | n/a | n/a | n/a | n/a | −7.9 | n/a | −0.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | 5.6 | n/a | −3.5 |
| Growth | ||||||||
| −0.1 | −27.3 | −6.5 | −12.1 | −7.1 | 1.4 | −0.1 | −21.6 | |
| Financing | ||||||||
| 5.4 | 20.7 | 2.6 | 43.6 | 9.8 | 1.7 | 5.5 | 28.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.