Closing prices at the end of each trading day, from 2 Oct 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 26.3 | 22.8 | 29.5 | 29.4 | 35.7 | 46.0 | 51.7 |
| Growth | −13.5% | +29.5% | −0.2% | +21.3% | +28.7% | +12.4% | |
| Operating income | −12.7 | −18.5 | −19.7 | −20.2 | −12.2 | −10.7 | −24.6 |
| Net income | −14.7 | −19.8 | −19.6 | −19.9 | −14.4 | −31.4 | −34.3 |
| Growth | |||||||
| EPS, diluted | n/a | n/a | −2.09 | −1.96 | −1.31 | −2.73 | −2.87 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −48.3% | −81.2% | −66.6% | −68.5% | −34.2% | −23.2% | −47.6% |
| Net margin | −55.6% | −86.8% | −66.5% | −67.6% | −40.3% | −68.3% | −66.4% |
| Free cash flow margin | −49.3% | −62.1% | −31.6% | −50.8% | −27.7% | −5.3% | −28.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −12.6 | −13.8 | −9.0 | −14.9 | −9.7 | −2.3 | −14.8 |
| Capital expenditure | −0.4 | −0.4 | −0.4 | −0.1 | −0.2 | −0.2 | −0.1 |
| Free cash flow | −13.0 | −14.2 | −9.3 | −15.0 | −9.9 | −2.4 | −14.9 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 4.6 | 40.6 | 31.6 | 14.7 | 20.6 | 16.3 | 13.0 |
| Shareholders’ equity | −30.6 | 67.2 | 54.9 | 42.0 | 33.4 | 4.9 | −26.0 |
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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 4.6 | 40.6 | 31.6 | 14.7 | 20.6 | 16.3 | 13.0 | |
| 3.4 | 2.0 | 4.6 | 6.0 | 4.0 | 6.1 | 6.4 | |
| 8.1 | 13.5 | 6.5 | 11.7 | 15.7 | 11.4 | 21.5 | |
| 0.7 | 0.8 | 0.8 | 0.6 | 0.7 | 0.7 | 0.5 | |
| 34.5 | 79.1 | 66.5 | 55.8 | 69.6 | 66.3 | 71.4 | |
| Growth | +129.1% | −16.0% | −16.0% | +24.6% | −4.7% | +7.7% | |
| Liabilities | |||||||
| 65.1 | 11.9 | 11.6 | 13.9 | 22.4 | 47.7 | 83.7 | |
| Equity | |||||||
| −38.2 | −58.0 | −77.6 | −97.5 | −111.9 | −143.3 | −177.6 | |
| −30.6 | 67.2 | 54.9 | 42.0 | 33.4 | 4.9 | −26.0 | |
| Growth | −18.3% | −23.5% | −20.4% | −85.5% | −635.2% | ||
| Per share and net cash | |||||||
| 1.1 | 10.9 | 11.0 | 11.1 | 11.3 | 11.7 | 12.0 | |
| calc | −28.55 | 6.15 | 4.99 | 3.78 | 2.95 | 0.42 | −2.17 |
Lines marked calc are worked out here from filed figures; point at one for how.