Closing prices at the end of each trading day, from 5 Apr 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 50.0 | 0.0 | n/a |
| Growth | −100.0% | ||
| Operating income | 16.1 | −50.9 | −68.1 |
| Net income | 22.7 | −42.3 | −60.0 |
| Growth | −286.0% | ||
| EPS, diluted | 0.08 | −2.18 | −2.17 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | 32.2% | n/a | n/a |
| Net margin | 45.4% | n/a | n/a |
| Free cash flow margin | 37.9% | n/a | n/a |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 19.3 | −32.8 | −55.3 |
| Capital expenditure | −0.4 | −0.5 | −0.2 |
| Free cash flow | 18.9 | −33.4 | −55.5 |
| Growth | −276.2% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 15.5 | 21.9 | 75.6 |
| Shareholders’ equity | −67.9 | 198.1 | 261.0 |
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 |
|---|---|---|---|
| Revenue and profit | |||
| 50.0 | 0.0 | n/a | |
| Growth | −100.0% | ||
| 27.6 | 38.4 | 51.5 | |
| 6.3 | 12.5 | 16.5 | |
| 16.1 | −50.9 | −68.1 | |
| Growth | −416.6% | ||
| 23.2 | −42.3 | −60.1 | |
| 0.5 | 0.0 | 0.0 | |
| 22.7 | −42.3 | −60.0 | |
| Growth | −286.0% | ||
| Per share | |||
| 1.36 | −2.18 | −2.17 | |
| 0.08 | −2.18 | −2.17 | |
| Growth | −2,825.0% | ||
| 2.3 | 19.4 | 27.7 | |
| 3.4 | 19.4 | 27.7 | |
| Growth | +470.0% | +43.1% | |
† 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.