Closing prices at the end of each trading day, from 20 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 | |
|---|---|---|---|---|
| Revenue | 79.9 | 115.8 | 396.3 | 852.5 |
| Growth | +45.0% | +242.2% | +115.1% | |
| Operating income | −60.2 | −29.5 | −116.1 | 173.4 |
| Net income | −58.3 | −26.3 | −83.4 | 219.1 |
| Growth | ||||
| EPS, diluted | −1.71 | −0.71 | −0.64 | 1.22 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 73.5% | 68.9% | 76.4% | 75.7% |
| Operating margin | −75.4% | −25.5% | −29.3% | 20.3% |
| Net margin | −73.0% | −22.7% | −21.1% | 25.7% |
| Free cash flow margin | −49.8% | −13.4% | 25.8% | 33.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −35.9 | −12.7 | 136.7 | 319.3 |
| Capital expenditure | −3.9 | −2.8 | −34.2 | −37.5 |
| Free cash flow | −39.8 | −15.5 | 102.4 | 281.8 |
| Growth | +175.1% | |||
| Buybacks | −0.3 | −0.2 | −1.1 | 0.0 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 76.1 | 45.1 | 79.6 | 167.6 |
| Shareholders’ equity | −85.3 | −97.7 | 964.8 | 1,363.6 |
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 |
|---|---|---|---|---|
| Revenue and profit | ||||
| 79.9 | 115.8 | 396.3 | 852.5 | |
| Growth | +45.0% | +242.2% | +115.1% | |
| 21.2 | 36.0 | 93.6 | 207.3 | |
| 58.7 | 79.8 | 302.7 | 645.3 | |
| Growth | +36.0% | +279.2% | +113.2% | |
| 73.7 | 73.4 | 200.8 | 304.0 | |
| 20.8 | 15.9 | 94.3 | 88.1 | |
| −60.2 | −29.5 | −116.1 | 173.4 | |
| Growth | ||||
| −57.6 | −22.9 | −81.8 | 218.2 | |
| 0.8 | 3.3 | 1.6 | −1.0 | |
| −58.3 | −26.3 | −83.4 | 219.1 | |
| Growth | ||||
| Per share | ||||
| −1.71 | −0.71 | −0.64 | 1.32 | |
| −1.71 | −0.71 | −0.64 | 1.22 | |
| Growth | ||||
| 34.2 | 37.1 | 131.3 | 166.4 | |
| 34.2 | 37.1 | 131.3 | 179.6 | |
| Growth | +8.7% | +253.5% | +36.8% | |
† The diluted share count jumps at 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.