Closing prices at the end of each trading day, from 15 Dec 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 13.4 | 17.4 | 37.6 | 17.8 | 1.6 | 0.6 | 1.9 |
| Growth | +29.7% | +115.6% | −52.6% | −91.1% | −60.6% | +203.3% | |
| Operating income | 9.0 | 1.6 | 10.9 | 2.6 | −4.3 | −3.2 | −3.8 |
| Net income | 9.1 | 2.0 | 11.4 | 3.2 | −3.6 | −2.4 | −3.9 |
| Growth | −77.5% | +458.8% | −71.7% | −211.2% | |||
| EPS, diluted | 0.58 | 0.13 | 2.79 | 0.77 | −556.29 | −121.44 | −107.26 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 90.1% | 84.8% | 93.5% | 94.4% | 74.3% | 70.7% | 85.7% |
| Operating margin | 66.8% | 9.4% | 29.0% | 14.5% | −274.4% | −513.4% | −203.5% |
| Net margin | 67.6% | 11.7% | 30.4% | 18.2% | −227.7% | −390.8% | −204.2% |
| Free cash flow margin | 69.1% | 37.9% | −1.5% | −10.8% | 217.2% | −652.9% | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 9.6 | 6.6 | 9.0 | −1.2 | 3.6 | −4.0 | 0.1 |
| Capital expenditure | −0.3 | −0.0 | −9.6 | −0.7 | −0.2 | −0.1 | n/a |
| Free cash flow | 9.3 | 6.6 | −0.6 | −1.9 | 3.4 | −4.1 | n/a |
| Growth | −28.9% | −108.7% | −218.5% | ||||
| Dividends paid | n/a | −4.0 | −4.0 | n/a | −4.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 9.2 | 21.3 | 29.4 | 17.2 | 17.7 | 17.1 | 32.3 |
| Shareholders’ equity | 13.1 | 33.6 | 47.2 | 49.6 | 45.5 | 49.9 | 64.6 |
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 |
|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||
| 13.4 | 17.4 | 37.6 | 17.8 | 1.6 | 0.6 | 1.9 | |
| Growth | +29.7% | +115.6% | −52.6% | −91.1% | −60.6% | +203.3% | |
| 1.3 | 2.6 | 2.4 | 1.0 | 0.4 | 0.2 | 0.3 | |
| 12.1 | 14.8 | 35.2 | 16.8 | 1.2 | 0.4 | 1.6 | |
| Growth | +22.1% | +137.7% | −52.2% | −93.0% | −62.5% | +267.3% | |
| n/a | n/a | n/a | n/a | n/a | 0.1 | n/a | |
| 0.6 | 4.2 | 15.6 | 7.7 | 4.7 | 3.3 | 4.6 | |
| 9.0 | 1.6 | 10.9 | 2.6 | −4.3 | −3.2 | −3.8 | |
| Growth | −81.7% | +561.3% | −76.2% | −267.4% | |||
| 8.8 | 2.0 | 11.4 | 3.2 | −3.6 | −2.4 | −4.0 | |
| n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | −0.1 | |
| 9.1 | 2.0 | 11.4 | 3.2 | −3.6 | −2.4 | −3.9 | |
| Growth | −77.5% | +458.8% | −71.7% | −211.2% | |||
| Per share | |||||||
| n/a | 0.13 | 2.79 | 0.77 | −556.29 | −121.44 | −107.26 | |
| 0.58 | 0.13 | 2.79 | 0.77 | −556.29 | −121.44 | −107.26 | |
| Growth | −77.6% | +2,046.2% | −72.4% | −72,345.5% | |||
| n/a | 15.6 | 4.1 | 4.2 | 0.0 | 0.0 | 0.0 | |
| 15.2 | 15.6 | 4.1 | 4.2 | 0.0 | 0.0 | 0.0 | |
| Growth | +2.8% | −73.8% | +3.0% | −99.8% | +209.8% | +79.5% | |
† The diluted share count jumps at 2021 and 2023 and 2024 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.