Closing prices at the end of each trading day, from 12 Feb 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 5.6 | 1.3 | 1.2 | 0.7 | 2.4 | 1.2 |
| Growth | −76.8% | −6.4% | −42.0% | +237.4% | −49.9% | |
| Operating income | −3.8 | −17.5 | −18.0 | −21.0 | −16.5 | −23.3 |
| Net income | −3.7 | −17.0 | −18.8 | −21.4 | −16.0 | −22.7 |
| Growth | ||||||
| EPS, diluted | n/a | −0.90 | −0.90 | −10.22 | −2.62 | −1.29 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 32.4% | 45.2% | 40.7% | 31.2% | 78.8% | 67.0% |
| Operating margin | −67.1% | −1,336.6% | −1,476.5% | −2,966.0% | −690.7% | −1,942.2% |
| Net margin | −66.1% | −1,305.1% | −1,541.3% | −3,020.2% | −667.8% | −1,893.6% |
| Free cash flow margin | −44.3% | −763.1% | −1,189.7% | −2,722.6% | −607.1% | −1,575.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −2.4 | −9.6 | −14.0 | −19.0 | −13.9 | −18.6 |
| Capital expenditure | −0.1 | −0.3 | −0.6 | −0.3 | −0.7 | −0.2 |
| Free cash flow | −2.5 | −10.0 | −14.5 | −19.3 | −14.5 | −18.9 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.8 | 25.7 | 10.5 | 4.9 | 19.2 | 4.7 |
| Total debt | 0.3 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 0.5 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 2.0 | 37.5 | 20.5 | 6.7 | 21.9 | 5.7 |
| Debt to equity | 0.16 | 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 | 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 | ||||||
| 0.8 | 25.7 | 10.5 | 4.9 | 19.2 | 4.7 | |
| n/a | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | |
| 3.6 | 3.1 | 2.9 | 2.5 | 2.4 | 1.8 | |
| 9.2 | 42.8 | 27.4 | 12.1 | 25.6 | 10.3 | |
| Growth | +362.8% | −35.9% | −55.9% | +111.6% | −59.9% | |
| Liabilities | ||||||
| 0.3 | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.3 | n/a | n/a | n/a | n/a | n/a |
| 7.3 | 5.3 | 6.9 | 5.3 | 3.7 | 4.6 | |
| Equity | ||||||
| n/a | −43.9 | −62.8 | −85.0 | −109.6 | −132.3 | |
| 2.0 | 37.5 | 20.5 | 6.7 | 21.9 | 5.7 | |
| Growth | +1,813.8% | −45.3% | −67.1% | +224.7% | −74.1% | |
| Per share and net cash | ||||||
| calc | 0.5 | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.