Closing prices at the end of each trading day, from 15 Dec 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 | 1.1 | 7.7 | 22.1 | 12.3 | 11.0 | 11.0 | 0.2 | 7.1 |
| Growth | +613.4% | +188.0% | −44.6% | −10.4% | −0.0% | −98.6% | +4,368.0% | |
| Operating income | −1.0 | −1.8 | −2.2 | −1.1 | −3.7 | −1.5 | −2.0 | −8.8 |
| Net income | −1.1 | −1.8 | −2.2 | −1.1 | −11.1 | −16.1 | 5.1 | −18.6 |
| Growth | −463.5% | |||||||
| EPS, diluted | n/a | n/a | −0.12 | −0.97 | −10.04 | −6.28 | 0.45 | −0.82 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 21.2% | 24.8% | 18.8% | 23.2% | 10.7% | 23.5% | 42.4% | 10.1% |
| Operating margin | −91.3% | −22.9% | −10.1% | −9.0% | −34.1% | −13.8% | −1,291.6% | −124.1% |
| Net margin | −102.2% | −22.8% | −10.0% | −8.8% | −100.9% | −146.4% | 3,227.2% | −262.5% |
| Free cash flow margin | −52.3% | −6.4% | 21.8% | −71.6% | −50.5% | −4.6% | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.5 | −0.4 | 4.9 | −8.7 | −5.5 | −0.5 | −13.6 | 9.0 |
| Capital expenditure | −0.0 | −0.1 | −0.0 | −0.1 | −0.0 | −0.0 | n/a | n/a |
| Free cash flow | −0.6 | −0.5 | 4.8 | −8.8 | −5.5 | −0.5 | n/a | n/a |
| Growth | −281.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | 7.0 | 26.6 | 23.7 | 16.1 | 43.4 | 17.9 |
| Total debt | n/a | n/a | n/a | 0.4 | 0.2 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 26.2 | 23.5 | n/a | n/a | n/a |
| Shareholders’ equity | −0.8 | −1.6 | 16.9 | 17.6 | 20.2 | 9.4 | 59.4 | 49.4 |
| Debt to equity | n/a | n/a | n/a | 0.02 | 0.01 | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 21.2% | 24.8% | 18.8% | 23.2% | 10.7% | 23.5% | 42.4% | 10.1% | |
| −91.3% | −22.9% | −10.1% | −9.0% | −34.1% | −13.8% | −1,291.6% | −124.1% | |
| −91.0% | −22.8% | −10.0% | −9.1% | −100.3% | −146.7% | 2,992.2% | −256.9% | |
| −102.2% | −22.8% | −10.0% | −8.8% | −100.9% | −146.4% | 3,227.2% | −262.5% | |
| −52.3% | −6.4% | 21.8% | −71.6% | −50.5% | −4.6% | n/a | n/a | |
| Spending | ||||||||
| 19.1% | 4.4% | 2.4% | 3.7% | 9.4% | 1.0% | 0.4% | 37.9% | |
| 63.2% | 18.7% | 8.5% | 16.4% | 25.5% | 23.1% | 1,274.0% | 53.7% | |
| 2.8% | 1.0% | 0.1% | 0.7% | 0.2% | 0.1% | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | −7.9% | n/a | |
| Returns | ||||||||
| n/a | n/a | −13.1% | −6.1% | −54.8% | −170.7% | 8.6% | −37.6% | |
| −58.9% | −54.1% | −5.9% | −3.8% | −29.1% | −78.1% | 8.4% | −36.6% | |
| Balance and payout | ||||||||
| n/a | n/a | n/a | 0.02 | 0.01 | n/a | n/a | n/a | |
| n/a | 150.8% | 54.9% | 37.7% | 47.2% | 56.2% | 3.2% | 2.6% | |