Closing prices at the end of each trading day, from 19 Jan 2022. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Growth | +13.3% | +0.7% | −7.2% | −5.2% | −1.6% | |
| Net income | −0.1 | −0.1 | 0.0 | −4.0 | −0.8 | −0.4 |
| Growth | −14,755.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net margin | −43.9% | −19.0% | 9.3% | −1,465.6% | −308.2% | −153.2% |
| Free cash flow margin | −283.9% | 453.3% | 953.3% | −31.5% | 3,560.2% | 1,566.7% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −0.6 | 1.5 | 3.0 | 0.4 | 9.4 | 4.1 |
| Capital expenditure | −0.1 | −0.1 | −0.2 | −0.5 | −0.3 | −0.1 |
| Free cash flow | −0.7 | 1.3 | 2.8 | −0.1 | 9.1 | 3.9 |
| Growth | +111.8% | −103.1% | −56.7% | |||
| Buybacks | n/a | n/a | 0.0 | −2.4 | −1.0 | 0.0 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 31.9 | 121.6 | 13.1 | 31.4 | 53.5 | 34.0 |
| Shareholders’ equity | 46.7 | 45.2 | 80.5 | 77.5 | 76.5 | 80.0 |
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 |
|---|---|---|---|---|---|---|
| Operations | ||||||
| −0.6 | 1.5 | 3.0 | 0.4 | 9.4 | 4.1 | |
| Growth | +105.9% | −85.6% | +2,088.6% | −57.0% | ||
| Investment | ||||||
| −0.1 | −0.1 | −0.2 | −0.5 | −0.3 | −0.1 | |
| calc | −0.7 | 1.3 | 2.8 | −0.1 | 9.1 | 3.9 |
| Growth | +111.8% | −103.1% | −56.7% | |||
| −5.9 | −11.8 | −44.5 | 25.0 | −8.2 | −9.8 | |
| Financing | ||||||
| 6.0 | 100.1 | −67.0 | −7.1 | 20.8 | −13.7 | |
| n/a | n/a | 0.0 | −2.4 | −1.0 | 0.0 | |
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.