Closing prices at the end of each trading day, from 21 Oct 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 | 257.3 | 302.3 | 67.4 |
| Growth | +17.5% | −77.7% | |
| Operating income | 173.7 | 81.6 | −176.1 |
| Net income | 139.8 | 66.1 | −177.0 |
| Growth | −52.7% | −367.5% | |
| EPS, diluted | 1.30 | 0.61 | −1.62 |
| Growth | −53.1% | −365.6% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Gross margin | 77.4% | 42.2% | −112.2% |
| Operating margin | 67.5% | 27.0% | −261.3% |
| Net margin | 54.3% | 21.9% | −262.6% |
| Free cash flow margin | −14.8% | −70.2% | −253.8% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | −31.3 | −199.3 | −166.9 |
| Capital expenditure | −6.7 | −13.0 | −4.2 |
| Free cash flow | −38.0 | −212.3 | −171.1 |
| Growth | |||
| Dividends paid | n/a | n/a | −4.1 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 46.7 | 114.8 | 26.3 |
| Shareholders’ equity | 148.9 | 209.7 | 54.5 |
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 |
|---|---|---|---|
| Assets | |||
| 46.7 | 114.8 | 26.3 | |
| n/a | n/a | 0.0 | |
| n/a | 12.5 | 7.8 | |
| n/a | 71.7 | 27.3 | |
| n/a | 270.8 | 92.8 | |
| Growth | −65.7% | ||
| Liabilities | |||
| n/a | 60.7 | 38.1 | |
| Equity | |||
| n/a | 210.0 | 28.1 | |
| 148.9 | 209.7 | 54.5 | |
| Growth | +40.8% | −74.0% | |
| Per share and net cash | |||
| n/a | n/a | 113.1 | |
| calc | n/a | n/a | 0.48 |
Lines marked calc are worked out here from filed figures; point at one for how.