Closing prices at the end of each trading day, from 26 Oct 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | 0.0 |
| Growth | ||||
| Operating income | −1.5 | −0.4 | −0.8 | −5.2 |
| Net income | 11.9 | −0.5 | 4.1 | −8.0 |
| Growth | −104.2% | −295.5% | ||
| EPS, diluted | n/a | −0.26 | 0.13 | −0.29 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | 100.0% |
| Operating margin | n/a | n/a | n/a | −73,468.6% |
| Net margin | n/a | n/a | n/a | −112,373.7% |
| Free cash flow margin | n/a | n/a | n/a | −45,085.9% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −0.8 | −0.5 | −1.7 | −3.2 |
| Capital expenditure | n/a | n/a | n/a | −0.0 |
| Free cash flow | n/a | n/a | n/a | −3.2 |
| Growth | ||||
| Buybacks | n/a | −0.1 | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.2 | 0.0 | n/a | n/a |
| Shareholders’ equity | −0.2 | −1.0 | −80.6 | −49.0 |
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 |
|---|---|---|---|---|
| Margins | ||||
| n/a | n/a | n/a | 100.0% | |
| n/a | n/a | n/a | −73,468.6% | |
| n/a | n/a | n/a | −112,373.7% | |
| n/a | n/a | n/a | −112,373.7% | |
| n/a | n/a | n/a | −45,085.9% | |
| Spending | ||||
| n/a | n/a | n/a | 44,260.5% | |
| n/a | n/a | n/a | 112.8% | |
| 5.0% | n/a | 0.0% | n/a | |
| Returns | ||||
| 4.9% | −411.5% | 241.0% | −983.2% | |
| Balance and payout | ||||
| 5.4% | 891.9% | 616.4% | 1,053.6% | |