Closing prices at the end of each trading day, from 25 Jun 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 31.3 | 36.9 | 41.4 | 36.7 | 37.7 | 40.5 |
| Growth | +17.9% | +12.3% | −11.4% | +2.9% | +7.4% | |
| Operating income | 4.7 | −12.0 | −49.7 | −35.6 | −26.1 | −17.0 |
| Net income | 3.6 | −9.8 | −47.5 | −36.8 | −26.7 | −17.3 |
| Growth | −374.6% | |||||
| EPS, diluted | 0.16 | −0.61 | −1.69 | −1.16 | −0.57 | −0.32 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 56.7% | 47.8% | 42.2% | 28.1% | 19.2% | 33.2% |
| Operating margin | 14.9% | −32.5% | −119.9% | −96.9% | −69.3% | −41.9% |
| Net margin | 11.4% | −26.6% | −114.6% | −100.3% | −70.9% | −42.6% |
| Free cash flow margin | −9.5% | −78.5% | −134.1% | −72.9% | −35.8% | −24.2% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 2.5 | −9.1 | −27.4 | −18.8 | −12.4 | −8.6 |
| Capital expenditure | −5.5 | −19.9 | −28.1 | −7.9 | −1.1 | −1.1 |
| Free cash flow | −3.0 | −28.9 | −55.5 | −26.7 | −13.5 | −9.8 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 3.3 | 87.5 | 42.2 | 28.5 | 3.7 | 5.9 |
| Total debt | 0.0 | 11.9 | 22.0 | 13.3 | 13.5 | 13.1 |
| Net cash (debt) | 3.3 | 75.6 | 20.3 | 15.2 | −9.8 | −7.2 |
| Shareholders’ equity | 16.8 | 143.2 | 99.9 | 90.0 | 82.4 | 68.8 |
| Debt to equity | 0.00 | 0.08 | 0.22 | 0.15 | 0.16 | 0.19 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021† 31 Dec 2021 | FY2022† 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Revenue and profit | ||||||
| 31.3 | 36.9 | 41.4 | 36.7 | 37.7 | 40.5 | |
| Growth | +17.9% | +12.3% | −11.4% | +2.9% | +7.4% | |
| 13.5 | 19.3 | 23.9 | 26.4 | 30.5 | 27.1 | |
| 17.8 | 17.6 | 17.5 | 10.3 | 7.2 | 13.4 | |
| Growth | −0.8% | −0.8% | −41.1% | −29.8% | +85.9% | |
| 1.5 | 4.3 | 7.7 | 5.6 | 2.8 | 2.2 | |
| 8.2 | 20.4 | 28.3 | 25.5 | 23.2 | 20.3 | |
| 4.7 | −12.0 | −49.7 | −35.6 | −26.1 | −17.0 | |
| Growth | −357.5% | |||||
| 4.7 | −12.6 | −49.4 | −37.1 | −26.8 | −17.2 | |
| 1.2 | −2.8 | −1.9 | −0.3 | −0.1 | 0.1 | |
| 3.6 | −9.8 | −47.5 | −36.8 | −26.7 | −17.3 | |
| Growth | −374.6% | |||||
| Per share | ||||||
| 0.17 | −0.61 | −1.69 | −1.16 | −0.57 | −0.32 | |
| 0.16 | −0.61 | −1.69 | −1.16 | −0.57 | −0.32 | |
| Growth | −481.3% | |||||
| 3.6 | 16.1 | 28.1 | 31.8 | 46.7 | 53.5 | |
| 3.8 | 16.1 | 28.1 | 31.8 | 46.7 | 53.5 | |
| Growth | +323.3% | +74.6% | +13.3% | +46.9% | +14.4% | |
† The diluted share count jumps at 2021 and 2022, 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.