Closing prices at the end of each trading day, from 14 Oct 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 | n/a | 0.5 | 0.4 | 2.4 | 4.3 | 4.7 |
| Growth | −24.6% | +544.0% | +79.0% | +8.3% | ||
| Operating income | −8.3 | −27.4 | −56.3 | −48.5 | −46.1 | −49.6 |
| Net income | −8.3 | −28.1 | −56.2 | −52.7 | −45.5 | −58.0 |
| Growth | ||||||
| EPS, diluted | n/a | n/a | −1.55 | −1.26 | −1.05 | n/a |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | n/a | 100.0% | 100.0% | n/a | n/a | n/a |
| Operating margin | n/a | −5,483.8% | −14,920.7% | −1,996.8% | −1,059.6% | −1,054.8% |
| Net margin | n/a | −5,615.6% | −14,899.5% | −2,169.1% | −1,047.6% | −1,232.7% |
| Free cash flow margin | n/a | −3,706.0% | −8,722.8% | n/a | −1,022.5% | −992.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −5.6 | −17.7 | −29.7 | −32.8 | −44.1 | −46.5 |
| Capital expenditure | n/a | −0.9 | −3.2 | n/a | −0.3 | −0.2 |
| Free cash flow | n/a | −18.5 | −32.9 | n/a | −44.4 | −46.7 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | n/a | 53.7 | 22.5 | 18.9 | 22.4 | n/a |
| Total debt | 13.3 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −13.5 | 54.7 | 23.0 | −2.3 | 5.4 | 10.9 |
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 | ||||||
| n/a | 53.7 | 22.5 | 18.9 | 22.4 | n/a | |
| n/a | 0.2 | 0.0 | 0.0 | 0.0 | 0.6 | |
| n/a | n/a | 0.1 | 0.3 | 0.3 | 0.4 | |
| n/a | 1.0 | 1.6 | 1.3 | 1.1 | 0.8 | |
| 2.2 | 59.0 | 32.5 | 27.3 | 30.7 | 40.4 | |
| Growth | +2,587.9% | −44.9% | −16.1% | +12.6% | +31.7% | |
| Liabilities | ||||||
| 13.3 | n/a | n/a | n/a | n/a | n/a | |
| calc | 13.3 | n/a | n/a | n/a | n/a | n/a |
| 15.7 | 4.3 | 9.5 | 29.6 | 25.3 | 29.5 | |
| Equity | ||||||
| −13.8 | −41.9 | −98.1 | −150.7 | −203.8 | −274.3 | |
| −13.5 | 54.7 | 23.0 | −2.3 | 5.4 | 10.9 | |
| Growth | −57.9% | −110.0% | +102.9% | |||
| Per share and net cash | ||||||
| 14.1 | 34.9 | 40.5 | 42.3 | 67.0 | 131.1 | |
| calc | −0.96 | 1.57 | 0.57 | −0.05 | 0.08 | 0.08 |
Lines marked calc are worked out here from filed figures; point at one for how.