Closing prices at the end of each trading day, from 22 Dec 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.2 | 0.7 | 0.7 | 1.6 | 2.0 | 4.1 | 8.7 | 11.4 |
| Growth | −67.6% | −6.0% | +130.1% | +32.0% | +99.7% | +112.5% | +31.5% | |
| Operating income | −1.9 | −1.9 | −2.3 | −2.6 | −3.3 | −3.5 | −3.6 | −3.4 |
| Net income | −1.9 | −1.9 | −2.3 | −4.3 | −4.7 | −3.2 | −3.3 | −3.0 |
| Growth | ||||||||
| EPS, diluted | −0.38 | −0.14 | −1.05 | −1.45 | −0.85 | −0.56 | −0.50 | −0.38 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.2% | −19.1% | −43.2% | 0.5% | 12.5% | 9.1% | 31.6% | 39.5% |
| Operating margin | −85.3% | −268.3% | −335.3% | −165.7% | −163.5% | −85.0% | −40.9% | −29.3% |
| Net margin | −85.3% | −268.2% | −335.9% | −277.9% | −231.7% | −77.2% | −37.8% | −26.3% |
| Free cash flow margin | n/a | −253.0% | −313.5% | −194.8% | −150.8% | −96.2% | −49.6% | −12.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.5 | −1.8 | −1.8 | −2.8 | −3.0 | −3.2 | −3.9 | −1.3 |
| Capital expenditure | n/a | 0.0 | −0.3 | −0.3 | −0.1 | −0.7 | −0.4 | −0.1 |
| Free cash flow | n/a | −1.8 | −2.1 | −3.0 | −3.1 | −3.9 | −4.3 | −1.4 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.3 | 0.0 | 13.4 | n/a | 2.7 | 1.8 | n/a |
| Total debt | n/a | n/a | n/a | n/a | 0.3 | 0.6 | 0.7 | 0.6 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 2.1 | 1.1 | n/a |
| Shareholders’ equity | 0.3 | 0.4 | 0.1 | 12.1 | 7.6 | 4.7 | 5.8 | 4.5 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.04 | 0.13 | 0.12 | 0.13 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | 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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 23.2% | −19.1% | −43.2% | 0.5% | 12.5% | 9.1% | 31.6% | 39.5% | |
| −85.3% | −268.3% | −335.3% | −165.7% | −163.5% | −85.0% | −40.9% | −29.3% | |
| n/a | n/a | n/a | n/a | −231.7% | −78.0% | −39.9% | −25.3% | |
| −85.3% | −268.2% | −335.9% | −277.9% | −231.7% | −77.2% | −37.8% | −26.3% | |
| n/a | −253.0% | −313.5% | −194.8% | −150.8% | −96.2% | −49.6% | −12.1% | |
| Spending | ||||||||
| n/a | n/a | n/a | 2.0% | 17.9% | 2.5% | 0.9% | 0.0% | |
| 108.5% | 249.2% | 292.1% | 164.2% | 158.1% | 91.7% | 71.6% | 68.8% | |
| n/a | 0.0% | 46.3% | 17.3% | 4.7% | 17.0% | 5.1% | 0.6% | |
| Returns | ||||||||
| −671.9% | −506.1% | −3,188.7% | −35.7% | −62.1% | −67.2% | −57.0% | −67.3% | |
| −255.5% | −101.7% | −100.3% | −25.4% | −45.8% | −31.7% | −29.9% | −28.7% | |
| Balance and payout | ||||||||
| n/a | n/a | n/a | n/a | 0.04 | 0.13 | 0.12 | 0.13 | |
| 62.0% | 79.9% | 96.9% | 28.8% | 26.3% | 48.1% | 44.6% | 53.2% | |