Closing prices at the end of each trading day, from 21 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 11.1 | 15.8 | 32.0 | 33.4 | 14.4 | 14.8 |
| Growth | +42.6% | +102.8% | +4.5% | −57.0% | +3.0% | |
| Operating income | 0.7 | −1.6 | −6.0 | −12.0 | −14.6 | −8.8 |
| Net income | 1.2 | −1.0 | −5.1 | −7.2 | −11.0 | −8.6 |
| Growth | −186.3% | |||||
| EPS, diluted | 0.29 | −0.19 | −0.67 | −0.76 | −11.01 | −4.37 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 43.2% | 39.8% | 33.3% | 9.8% | −5.2% | 8.5% |
| Operating margin | 6.5% | −10.3% | −18.8% | −35.9% | −101.1% | −59.3% |
| Net margin | 10.6% | −6.4% | −16.1% | −21.5% | −76.8% | −58.1% |
| Free cash flow margin | −1.5% | −24.6% | −23.5% | −36.2% | −92.5% | −61.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 0.4 | −1.9 | −4.1 | −6.9 | −7.0 | −6.9 |
| Capital expenditure | −0.5 | −1.9 | −3.4 | −5.2 | −6.3 | −2.2 |
| Free cash flow | −0.2 | −3.9 | −7.5 | −12.1 | −13.3 | −9.0 |
| Growth |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.9 | 7.0 | 23.5 | 16.5 | 7.5 | 1.4 |
| Total debt | n/a | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Net cash (debt) | n/a | 6.5 | 23.0 | 16.0 | 7.0 | 0.9 |
| Shareholders’ equity | 1.5 | 16.7 | 28.4 | 23.5 | 19.2 | 13.5 |
| Debt to equity | n/a | 0.03 | 0.02 | 0.02 | 0.03 | 0.04 |
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 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 43.2% | 39.8% | 33.3% | 9.8% | −5.2% | 8.5% | |
| 6.5% | −10.3% | −18.8% | −35.9% | −101.1% | −59.3% | |
| 10.6% | −6.4% | −16.1% | −21.5% | −76.8% | −58.1% | |
| −1.5% | −24.6% | −23.5% | −36.2% | −92.5% | −61.0% | |
| Spending | ||||||
| 0.0% | 1.3% | 2.9% | 4.3% | 4.1% | n/a | |
| 7.9% | 10.9% | 8.6% | 11.2% | 21.5% | 16.9% | |
| 4.7% | 12.3% | 10.5% | 15.4% | 44.1% | 14.6% | |
| Returns | ||||||
| 75.6% | −6.1% | −18.1% | −30.6% | −57.5% | −63.9% | |
| 26.0% | −4.9% | −13.4% | −18.0% | −42.7% | −53.0% | |
| Balance and payout | ||||||
| n/a | 0.03 | 0.02 | 0.02 | 0.03 | 0.04 | |
| 65.6% | 18.9% | 13.6% | 19.6% | 25.8% | 17.0% | |