Closing prices at the end of each trading day, from 15 Mar 2024. 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating income | −1.3 | −11.4 | −65.9 | −13.6 |
| Net income | 2.0 | −11.4 | 215.7 | −9.0 |
| Growth | −657.3% | −104.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −1.7 | −5.1 | −24.3 | −5.6 |
| Capital expenditure | n/a | −0.1 | −0.0 | −0.0 |
| Free cash flow | n/a | −5.2 | −24.3 | −5.7 |
| Growth | ||||
| Buybacks | n/a | −188.1 | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 1.3 | 0.1 | 28.0 | 21.8 |
| Shareholders’ equity | 5.2 | −5.9 | 252.1 | 267.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 1.3 | 0.1 | 28.0 | 21.8 | |
| n/a | 0.0 | 0.0 | 0.0 | |
| 296.0 | 0.6 | 369.9 | 340.6 | |
| Growth | −99.8% | +66,404.0% | −7.9% | |
| Liabilities | ||||
| 11.9 | 6.5 | 117.7 | 72.7 | |
| Equity | ||||
| −9.2 | −17.2 | 198.5 | 189.5 | |
| 5.2 | −5.9 | 252.1 | 267.9 | |
| Growth | −214.3% | +6.3% | ||
| Per share and net cash | ||||
| n/a | n/a | 56.0 | 68.4 | |
| calc | n/a | n/a | 4.50 | 3.91 |
Lines marked calc are worked out here from filed figures; point at one for how.