Closing prices at the end of each trading day, from 12 Feb 2021. 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 | n/a | 5.3 | 4.6 | 4.5 | 12.2 |
| Growth | −14.5% | −0.7% | +168.6% | ||
| Operating income | −2.7 | −6.2 | −9.8 | −13.5 | −18.5 |
| Net income | 11.6 | −15.5 | −14.4 | −31.5 | −22.5 |
| Growth | −233.0% | ||||
| EPS, diluted | n/a | −2.40 | −6.00 | −69.75 | −5.95 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | n/a | 63.3% | 68.3% | 68.6% | 82.0% |
| Operating margin | n/a | −116.5% | −214.8% | −297.4% | −151.8% |
| Net margin | n/a | −290.1% | −315.8% | −696.0% | −184.9% |
| Free cash flow margin | n/a | −97.1% | −34.0% | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −1.0 | −5.2 | −1.6 | −9.6 | −15.7 |
| Capital expenditure | n/a | −0.0 | 0.0 | n/a | n/a |
| Free cash flow | n/a | −5.2 | −1.6 | n/a | n/a |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.7 | 1.0 | 2.1 | 1.1 | 0.3 |
| Shareholders’ equity | −15.7 | −24.1 | −31.9 | −2.8 | 8.1 |
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 |
|---|---|---|---|---|---|
| Margins | |||||
| n/a | 63.3% | 68.3% | 68.6% | 82.0% | |
| n/a | −116.5% | −214.8% | −297.4% | −151.8% | |
| n/a | −290.1% | −315.8% | −696.0% | −184.4% | |
| n/a | −290.1% | −315.8% | −696.0% | −184.9% | |
| n/a | −97.1% | −34.0% | n/a | n/a | |
| Spending | |||||
| n/a | 173.9% | 282.9% | 365.5% | 224.4% | |
| n/a | 0.2% | 0.0% | n/a | n/a | |
| Returns | |||||
| n/a | n/a | n/a | n/a | −279.2% | |
| 5.0% | −282.3% | −272.4% | −122.7% | −71.1% | |
| Balance and payout | |||||
| 9.2% | 540.1% | 702.7% | 110.8% | 74.5% | |