Closing prices at the end of each trading day, from 8 Jul 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 4.0 | 3.6 | 2.3 | 0.2 | 0.1 | 0.1 | 0.1 |
| Growth | −9.3% | −37.1% | −92.9% | −9.2% | −26.6% | −35.9% | |
| Operating income | 2.4 | 2.2 | −0.8 | −2.6 | −1.8 | −1.7 | −2.3 |
| Net income | 1.8 | 1.6 | −1.1 | −2.6 | −1.9 | −2.0 | −2.3 |
| Growth | −13.5% | −168.9% | |||||
| EPS, diluted | n/a | 0.79 | −0.46 | −1.08 | −0.68 | −0.71 | −0.81 |
| Growth | −158.2% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 98.5% | 88.9% | 91.4% | 92.5% | 91.2% |
| Operating margin | 61.5% | 60.6% | −34.4% | −1,593.2% | −1,203.3% | −1,615.2% | −3,301.3% |
| Net margin | 46.3% | 44.2% | −48.3% | −1,587.6% | −1,298.7% | −1,864.8% | −3,305.2% |
| Free cash flow margin | n/a | n/a | −17.8% | −4,160.5% | −1,262.6% | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.4 | 0.5 | −0.4 | −6.7 | −1.8 | −1.7 | −1.3 |
| Capital expenditure | n/a | n/a | −0.0 | −0.0 | −0.0 | n/a | n/a |
| Free cash flow | n/a | n/a | −0.4 | −6.7 | −1.9 | n/a | n/a |
| Growth | |||||||
| Dividends paid | n/a | n/a | n/a | −0.0 | −0.0 | −0.0 | −0.0 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.3 | 0.1 | 10.8 | 3.8 | 2.3 | 1.3 | 0.5 |
| Shareholders’ equity | −0.8 | 0.9 | 16.8 | 14.2 | 12.2 | 10.2 | 7.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| −1.4 | 0.5 | −0.4 | −6.7 | −1.8 | −1.7 | −1.3 | |
| Growth | −182.3% | ||||||
| Investment | |||||||
| n/a | n/a | −0.0 | −0.0 | −0.0 | n/a | n/a | |
| calc | n/a | n/a | −0.4 | −6.7 | −1.9 | n/a | n/a |
| Growth | |||||||
| calc | n/a | n/a | −0.17 | −2.82 | −0.66 | n/a | n/a |
| 0.0 | n/a | −5.5 | −0.0 | −0.0 | n/a | n/a | |
| Financing | |||||||
| 1.4 | −0.6 | 16.4 | −0.2 | 0.3 | 0.7 | 0.6 | |
| n/a | n/a | n/a | −0.0 | −0.0 | −0.0 | −0.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.