Closing prices at the end of each trading day, from 20 Aug 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 | 7.0 | 9.5 | 17.6 | 15.2 | 7.7 |
| Growth | +35.3% | +85.3% | −13.2% | −49.7% | |
| Operating income | 3.3 | −2.2 | −20.7 | −7.1 | −5.4 |
| Net income | 3.3 | −35.1 | −17.3 | −48.3 | −2.2 |
| Growth | −1,168.7% | ||||
| EPS, diluted | n/a | −1.85 | −8.12 | −17.43 | −0.82 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 46.9% | −23.2% | −118.0% | −46.5% | −70.4% |
| Net margin | 46.9% | −370.6% | −98.4% | −317.0% | −28.2% |
| Free cash flow margin | 42.0% | 17.7% | −5.9% | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 2.9 | 1.7 | −0.8 | 0.4 | −3.4 |
| Capital expenditure | −0.0 | −0.0 | −0.2 | n/a | n/a |
| Free cash flow | 2.9 | 1.7 | −1.0 | n/a | n/a |
| Growth | −42.9% | −161.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 5.5 | 8.4 | 4.9 | 2.3 | 6.8 |
| Total debt | n/a | 18.9 | 55.6 | n/a | n/a |
| Net cash (debt) | n/a | −10.5 | −50.8 | n/a | n/a |
| Shareholders’ equity | 7.3 | 5.1 | 34.4 | −12.3 | 8.2 |
| Debt to equity | n/a | 3.70 | 1.62 | n/a | n/a |
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 | |||||
| 46.9% | −23.2% | −118.0% | −46.5% | −70.4% | |
| 46.9% | −468.2% | −108.8% | −29.3% | −28.9% | |
| 46.9% | −370.6% | −98.4% | −317.0% | −28.2% | |
| 42.0% | 17.7% | −5.9% | n/a | n/a | |
| Spending | |||||
| 8.1% | 25.2% | 37.5% | 26.4% | 42.9% | |
| 0.1% | 0.2% | 1.2% | n/a | n/a | |
| Returns | |||||
| 44.8% | −687.0% | −50.3% | n/a | −26.2% | |
| 43.7% | −35.3% | −25.5% | −365.6% | −12.6% | |
| Balance and payout | |||||
| n/a | 3.70 | 1.62 | n/a | n/a | |
| 2.4% | 94.9% | 49.4% | 193.0% | 52.1% | |