Closing prices at the end of each trading day, from 30 Nov 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 | |
|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | 19.1 | 19.0 | 25.7 |
| Growth | −0.7% | +35.6% | ||||
| Operating income | n/a | n/a | n/a | −0.3 | −7.7 | −18.0 |
| Net income | −1.9 | −3.8 | 0.8 | −0.3 | −2.0 | −17.9 |
| Growth | −143.4% | |||||
| EPS, diluted | n/a | n/a | n/a | −17.18 | −3.83 | −2.64 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | −1.7% | −40.7% | −70.2% |
| Net margin | n/a | n/a | n/a | −1.7% | −10.4% | −69.5% |
| Free cash flow margin | n/a | n/a | n/a | −18.8% | −18.7% | −87.3% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 1.4 | −2.7 | 3.2 | 1.5 | 0.8 | −3.5 |
| Capital expenditure | 0.0 | −1.5 | −0.0 | −5.1 | −4.4 | −18.9 |
| Free cash flow | 1.4 | −4.2 | 3.2 | −3.6 | −3.6 | −22.4 |
| Growth | −391.6% | −213.4% | ||||
| Dividends paid | n/a | n/a | n/a | −3.1 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 0.0 | 8.5 | 14.8 | 7.2 |
| Shareholders’ equity | n/a | n/a | n/a | 76.6 | 92.6 | 84.4 |
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 29 Nov 2021 | FY2022 31 Dec 2022 | FY2023† 31 Dec 2023 | FY2024† 31 Dec 2024 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| n/a | n/a | n/a | 19.1 | 19.0 | 25.7 | |
| Growth | −0.7% | +35.6% | ||||
| n/a | n/a | n/a | 3.1 | 5.3 | 6.2 | |
| n/a | n/a | n/a | −0.3 | −7.7 | −18.0 | |
| Growth | ||||||
| −1.9 | −3.8 | 0.8 | −0.3 | −2.0 | −17.9 | |
| Growth | −143.4% | |||||
| Per share | ||||||
| n/a | n/a | n/a | −17.18 | −2.02 | −2.64 | |
| n/a | n/a | n/a | −17.18 | −3.83 | −2.64 | |
| Growth | ||||||
| n/a | n/a | n/a | 0.2 | 3.3 | 7.5 | |
| n/a | n/a | n/a | 0.2 | 3.4 | 7.5 | |
| Growth | +2,066.5% | +121.4% | ||||
† The diluted share count jumps at 2023 and 2024, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.