Closing prices at the end of each trading day, from 11 Jul 2023. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 17.0 | 25.0 | 20.0 | 18.7 | 39.2 |
| Growth | +47.0% | −19.8% | −6.8% | +110.3% | |
| Operating income | −9.1 | −14.9 | −30.6 | −65.3 | −28.5 |
| Net income | −14.5 | −0.8 | −33.8 | −73.9 | −41.4 |
| Growth | |||||
| EPS, diluted | −0.42 | −0.32 | −0.67 | −1.25 | −0.53 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | −53.3% | −59.6% | −152.8% | −350.0% | −72.7% |
| Net margin | −85.1% | −3.4% | −168.8% | −395.9% | −105.6% |
| Free cash flow margin | n/a | n/a | −77.5% | −136.2% | −38.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −4.0 | −0.4 | −14.9 | −25.1 | −14.8 |
| Capital expenditure | n/a | n/a | −0.7 | −0.3 | −0.5 |
| Free cash flow | n/a | n/a | −15.5 | −25.4 | −15.3 |
| Growth | |||||
| Buybacks | n/a | n/a | n/a | n/a | −0.4 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.6 | 0.3 | 19.4 | 5.1 | 7.8 |
| Total debt | n/a | 23.7 | 65.3 | 74.7 | 85.8 |
| Net cash (debt) | n/a | −23.4 | −45.8 | −69.5 | −78.0 |
| Shareholders’ equity | −2.0 | −5.0 | −32.7 | −61.4 | −67.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 0.6 | 0.3 | 19.4 | 5.1 | 7.8 | |
| n/a | 0.4 | 0.2 | 0.2 | 0.5 | |
| n/a | 3.3 | 2.6 | 2.0 | 2.0 | |
| n/a | 19.3 | 13.5 | 5.5 | 2.7 | |
| 147.5 | 149.1 | 40.2 | 20.4 | 29.8 | |
| Growth | +1.1% | −73.0% | −49.3% | +46.2% | |
| Liabilities | |||||
| n/a | n/a | 10.4 | 4.6 | 3.7 | |
| n/a | 23.7 | 54.8 | 70.1 | 82.1 | |
| calc | n/a | 23.7 | 65.3 | 74.7 | 85.8 |
| 5.7 | 8.2 | 72.9 | 81.8 | 96.9 | |
| Equity | |||||
| −2.0 | −5.0 | −65.6 | −139.5 | −180.9 | |
| −2.0 | −5.0 | −32.7 | −61.4 | −67.1 | |
| Growth | |||||
| Per share and net cash | |||||
| calc | n/a | −23.4 | −45.8 | −69.5 | −78.0 |
| n/a | n/a | 57.0 | 63.3 | 86.0 | |
| calc | n/a | n/a | −0.57 | −0.97 | −0.78 |
Lines marked calc are worked out here from filed figures; point at one for how.