Closing prices at the end of each trading day, from 30 Jul 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 0.5 | 2.7 | 0.0 | 0.0 | 1.0 | 1.6 |
| Growth | +488.1% | −100.0% | +58.9% | |||
| Operating income | −16.5 | −51.6 | −63.5 | −66.1 | −53.3 | −38.3 |
| Net income | −16.7 | −8.3 | −30.6 | −34.0 | −30.0 | −29.7 |
| Growth | ||||||
| EPS, diluted | n/a | −0.43 | −1.28 | −1.33 | −1.05 | −0.45 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | −3,581.0% | −1,899.1% | n/a | n/a | −5,186.2% | −2,346.0% |
| Net margin | −3,615.4% | −306.6% | n/a | n/a | −2,920.0% | −1,817.1% |
| Free cash flow margin | −3,497.8% | −1,205.4% | n/a | n/a | −3,479.0% | −1,151.4% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −15.0 | −32.2 | −46.5 | −51.2 | −35.5 | −18.7 |
| Capital expenditure | −1.2 | −0.5 | −1.6 | −1.2 | −0.3 | −0.1 |
| Free cash flow | −16.2 | −32.8 | −48.1 | −52.5 | −35.8 | −18.8 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 73.1 | 117.5 | 27.0 | 5.9 | 3.8 | 18.6 |
| Total debt | 3.8 | 0.0 | 29.1 | 29.4 | 24.6 | 0.0 |
| Net cash (debt) | 69.3 | 117.5 | −2.1 | −23.5 | −20.9 | 18.6 |
| Shareholders’ equity | −113.3 | 47.4 | 36.9 | 12.9 | 2.0 | 33.0 |
| Debt to equity | n/a | 0.00 | 0.79 | 2.28 | 12.36 | 0.00 |
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 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 73.1 | 117.5 | 27.0 | 5.9 | 3.8 | 18.6 | |
| n/a | n/a | n/a | 0.0 | 0.0 | 2.0 | |
| 4.5 | 4.6 | 6.0 | 6.1 | 1.5 | 0.7 | |
| 79.4 | 124.2 | 108.0 | 57.9 | 36.6 | 58.6 | |
| Growth | +56.4% | −13.0% | −46.4% | −36.7% | +60.0% | |
| Liabilities | ||||||
| 1.4 | n/a | 0.0 | 4.9 | 15.0 | 0.0 | |
| 2.4 | 0.0 | 29.1 | 24.5 | 9.6 | 0.0 | |
| calc | 3.8 | 0.0 | 29.1 | 29.4 | 24.6 | 0.0 |
| 8.0 | 2.6 | 34.0 | 32.5 | 33.1 | 17.1 | |
| Equity | ||||||
| −114.0 | −8.3 | −38.9 | −72.9 | −102.9 | −132.6 | |
| −113.3 | 47.4 | 36.9 | 12.9 | 2.0 | 33.0 | |
| Growth | −22.3% | −65.1% | −84.5% | +1,557.1% | ||
| Per share and net cash | ||||||
| calc | 69.3 | 117.5 | −2.1 | −23.5 | −20.9 | 18.6 |
Lines marked calc are worked out here from filed figures; point at one for how.