Closing prices at the end of each trading day, from 8 Sep 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 0.2 | 5.3 | 12.4 | 21.7 | 31.6 | 43.3 | 0.6 |
| Growth | +2,072.1% | +134.2% | +74.4% | +46.1% | +36.7% | −98.7% | ||
| Operating income | −20.6 | −22.7 | −35.8 | −45.8 | −61.0 | −64.4 | −63.3 | −91.1 |
| Net income | −18.4 | −19.6 | −32.5 | −39.4 | −50.3 | −54.2 | −45.3 | −88.6 |
| Growth | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.52 | −0.49 | −0.33 | −0.63 |
| Growth |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 100.0% | 32.4% | 39.9% | 30.6% | 47.6% | n/a | n/a |
| Operating margin | n/a | −9,317.2% | −676.4% | −369.0% | −281.9% | −203.5% | −146.4% | −16,292.8% |
| Net margin | n/a | −8,025.4% | −614.1% | −317.4% | −232.4% | −171.4% | −104.7% | −15,851.9% |
| Free cash flow margin | n/a | 704.1% | −213.0% | 44.3% | −264.2% | −156.5% | −156.9% | −11,149.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −16.8 | 1.7 | −10.8 | 6.8 | −57.0 | −49.5 | −67.6 | −62.3 |
| Capital expenditure | −0.1 | −0.0 | −0.5 | −1.3 | −0.2 | −0.1 | −0.2 | −0.1 |
| Free cash flow | −16.9 | 1.7 | −11.3 | 5.5 | −57.2 | −49.5 | −67.9 | −62.3 |
| Growth | −757.0% | −1,141.3% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 21.5 | 13.5 | 27.4 | 73.5 | 54.8 | 68.8 | 121.3 | 11.3 |
| Shareholders’ equity | 35.1 | 20.9 | 9.1 | 12.4 | 27.2 | 22.0 | 134.0 | 62.3 |
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 | ||||||||
| 21.5 | 13.5 | 27.4 | 73.5 | 54.8 | 68.8 | 121.3 | 11.3 | |
| n/a | n/a | n/a | n/a | n/a | 0.3 | 1.0 | 0.0 | |
| 0.9 | 0.6 | 1.1 | 1.9 | 2.2 | 1.9 | 1.8 | 1.6 | |
| 8.1 | 7.7 | 8.1 | 7.6 | 8.0 | 7.8 | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 119.4 | 202.6 | 131.4 | |
| Growth | +69.6% | −35.1% | ||||||
| Liabilities | ||||||||
| n/a | n/a | n/a | n/a | n/a | 97.5 | 68.6 | 69.1 | |
| Equity | ||||||||
| −133.8 | −152.0 | −184.2 | −223.0 | −263.3 | −431.9 | −474.0 | −562.6 | |
| 35.1 | 20.9 | 9.1 | 12.4 | 27.2 | 22.0 | 134.0 | 62.3 | |
| Growth | −40.4% | −56.7% | +36.6% | +120.0% | −19.2% | +509.4% | −53.5% | |
| Per share and net cash | ||||||||
| n/a | n/a | 83.3 | 89.8 | 107.8 | 118.8 | 141.7 | 141.7 | |
| calc | n/a | n/a | 0.11 | 0.14 | 0.25 | 0.19 | 0.95 | 0.44 |
Lines marked calc are worked out here from filed figures; point at one for how.