Closing prices at the end of each trading day, from 13 May 2025. 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 11.3 | 47.5 | 79.7 |
| Growth | +321.0% | +67.9% | |
| Operating income | −7.6 | 3.2 | 15.0 |
| Net income | −6.6 | 4.4 | 24.4 |
| Growth | +456.2% | ||
| EPS, diluted | −0.34 | 0.23 | 0.75 |
| Growth | +226.1% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | −67.6% | 6.7% | 18.8% |
| Net margin | −58.4% | 9.3% | 30.7% |
| Free cash flow margin | −109.1% | −25.0% | −5.3% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | −12.2 | −11.7 | −3.8 |
| Capital expenditure | −0.1 | −0.2 | −0.4 |
| Free cash flow | −12.3 | −11.9 | −4.2 |
| Growth |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 0.4 | 5.9 | 7.9 |
| Total debt | n/a | 200.8 | 15.8 |
| Net cash (debt) | n/a | −194.9 | −7.9 |
| Shareholders’ equity | 12.7 | 46.4 | 119.7 |
| Debt to equity | n/a | 4.33 | 0.13 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Operations | |||
| −12.2 | −11.7 | −3.8 | |
| Growth | |||
| 0.5 | 0.8 | 1.0 | |
| Investment | |||
| −0.1 | −0.2 | −0.4 | |
| calc | −12.3 | −11.9 | −4.2 |
| Growth | |||
| calc | −0.64 | −0.61 | −0.17 |
| −35.0 | −76.2 | −6.9 | |
| Financing | |||
| 47.5 | 93.4 | 12.6 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.