Closing prices at the end of each trading day, from 26 Feb 2019. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.0 | 1.1 | 2.1 | 11.7 | 19.7 | 25.1 | 16.2 | 11.3 |
| Growth | +3.6% | +90.4% | +465.5% | +68.6% | +27.5% | −35.5% | −29.9% | |
| Operating income | −16.2 | −20.8 | −18.7 | −25.1 | −85.0 | −32.8 | −16.8 | −13.1 |
| Net income | −20.6 | −30.7 | −18.7 | −20.7 | −85.5 | −30.3 | −16.6 | −20.7 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.6% | 52.7% | 58.5% | 43.9% | 43.3% | 39.0% | 37.7% | 40.5% |
| Operating margin | −1,544.9% | −1,916.1% | −908.1% | −214.9% | −431.8% | −130.9% | −103.5% | −115.1% |
| Net margin | −1,972.0% | −2,830.2% | −907.6% | −177.8% | −434.3% | −120.9% | −102.8% | −182.7% |
| Free cash flow margin | −1,045.4% | −1,265.6% | −721.2% | −194.7% | −101.5% | −61.8% | −71.0% | −94.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −10.7 | −13.6 | −14.9 | −22.7 | −19.8 | −15.5 | −11.5 | −10.7 |
| Capital expenditure | −0.3 | −0.1 | −0.0 | −0.0 | −0.1 | −0.0 | −0.0 | 0.0 |
| Free cash flow | −10.9 | −13.7 | −14.9 | −22.7 | −20.0 | −15.5 | −11.5 | −10.7 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 2.8 | 8.4 | 7.9 | 14.5 | 2.5 | 7.6 | 1.3 | 14.4 |
| Shareholders’ equity | −6.8 | 13.4 | 10.9 | 90.7 | 19.2 | 10.0 | 0.2 | 17.5 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2018 31 Dec 2018 | 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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 2.8 | 8.4 | 7.9 | 14.5 | 2.5 | 7.6 | 1.3 | 14.4 | |
| 0.5 | 0.3 | 0.6 | 6.3 | 6.1 | 8.3 | 3.8 | 2.5 | |
| 0.5 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | |
| 0.0 | 2.6 | 2.6 | 50.3 | 0.0 | 1.9 | 1.9 | 1.9 | |
| 5.0 | 14.4 | 14.0 | 96.8 | 30.2 | 25.3 | 11.7 | 21.9 | |
| Growth | +189.7% | −3.3% | +592.6% | −68.8% | −16.2% | −53.8% | +86.7% | |
| Liabilities | ||||||||
| n/a | 1.0 | 3.0 | 6.1 | 11.0 | 15.3 | 11.5 | 4.3 | |
| Equity | ||||||||
| −55.1 | −85.8 | −104.5 | −125.3 | −210.7 | −249.0 | −270.0 | −290.0 | |
| −6.8 | 13.4 | 10.9 | 90.7 | 19.2 | 10.0 | 0.2 | 17.5 | |
| Growth | −18.6% | +729.0% | −78.8% | −48.0% | −98.3% | +10,214.1% | ||
| Per share and net cash | ||||||||
| 4.6 | 8.6 | 15.5 | 36.8 | 1.9 | 4.8 | 0.0 | 1.5 | |
| calc | −1.47 | 1.57 | 0.71 | 2.46 | 10.21 | 2.09 | 5.03 | 11.95 |
Lines marked calc are worked out here from filed figures; point at one for how.