Closing prices at the end of each trading day, from 30 Jun 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 7.9 | 31.8 | 67.6 | 39.6 | 33.0 |
| Growth | +304.1% | +112.3% | −41.4% | −16.8% | |
| Operating income | −0.4 | −15.5 | −10.7 | −8.2 | −57.2 |
| Net income | 0.0 | −47.3 | −68.3 | 0.7 | −262.0 |
| Growth | −164,305.7% | −37,079.3% | |||
| EPS, diluted | n/a | −150.95 | −23.63 | 0.36 | −4.14 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 27.8% | 6.9% | 9.3% | 15.1% | 1.6% |
| Operating margin | −5.5% | −48.7% | −15.8% | −20.7% | −173.5% |
| Net margin | 0.4% | −148.5% | −101.1% | 1.8% | −794.4% |
| Free cash flow margin | n/a | n/a | n/a | −16.8% | −33.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −0.2 | −16.7 | −6.4 | −6.6 | −11.0 |
| Capital expenditure | n/a | n/a | n/a | −0.0 | −0.0 |
| Free cash flow | n/a | n/a | n/a | −6.6 | −11.0 |
| Growth | |||||
| Buybacks | n/a | −0.0 | n/a | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.9 | 5.6 | 5.2 | 0.2 | 58.5 |
| Shareholders’ equity | 2.3 | 6.1 | −3.9 | 11.9 | 232.6 |
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 |
|---|---|---|---|---|---|
| Margins | |||||
| 27.8% | 6.9% | 9.3% | 15.1% | 1.6% | |
| −5.5% | −48.7% | −15.8% | −20.7% | −173.5% | |
| 1.4% | −149.6% | −102.2% | 0.4% | −794.7% | |
| 0.4% | −148.5% | −101.1% | 1.8% | −794.4% | |
| n/a | n/a | n/a | −16.8% | −33.3% | |
| Spending | |||||
| 33.3% | 51.5% | 21.9% | 32.2% | 72.4% | |
| n/a | n/a | n/a | 0.0% | 0.0% | |
| 191.0% | n/a | n/a | −87.6% | n/a | |
| Returns | |||||
| 1.3% | −771.2% | n/a | 5.9% | −112.6% | |
| 0.2% | −80.6% | −123.3% | 1.4% | −104.7% | |
| Balance and payout | |||||
| 84.5% | 90.1% | 107.8% | 77.4% | 7.2% | |