Closing prices at the end of each trading day, from 25 Oct 2022. 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 | 0.0 | 36.7 | 123.6 | 131.9 |
| Growth | +236.8% | +6.7% | ||
| Operating income | −2.0 | 14.6 | 66.7 | 68.2 |
| Net income | −2.0 | 1.5 | 21.1 | 17.7 |
| Growth | +1,306.7% | −16.1% | ||
| EPS, diluted | −0.06 | 0.04 | 0.48 | 0.38 |
| Growth | +1,100.0% | −20.8% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | n/a | 39.8% | 54.0% | 51.7% |
| Net margin | n/a | 4.1% | 17.1% | 13.4% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −1.4 | 6.4 | 55.9 | 51.7 |
| Dividends paid | 0.0 | 0.0 | −20.6 | −26.9 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.3 | 25.6 | 19.4 | 32.4 |
| Total debt | 67.4 | 439.5 | 713.9 | 689.2 |
| Net cash (debt) | −67.2 | −413.9 | −694.5 | −656.8 |
| Shareholders’ equity | 90.4 | 154.2 | 154.7 | 161.7 |
| Debt to equity | 0.75 | 2.85 | 4.61 | 4.26 |
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 |
|---|---|---|---|---|
| Assets | ||||
| 0.3 | 25.6 | 19.4 | 32.4 | |
| 0.0 | 0.8 | 1.2 | 0.7 | |
| 0.0 | 0.6 | 1.5 | 1.7 | |
| n/a | n/a | 853.0 | 823.8 | |
| 177.8 | 599.2 | 880.1 | 863.9 | |
| Growth | +237.0% | +46.9% | −1.8% | |
| Liabilities | ||||
| 7.0 | 19.8 | 24.3 | 23.6 | |
| 60.4 | 419.7 | 689.6 | 665.6 | |
| calc | 67.4 | 439.5 | 713.9 | 689.2 |
| 87.5 | 445.0 | 725.4 | 702.2 | |
| Equity | ||||
| −3.0 | −1.5 | 19.6 | 37.3 | |
| 90.4 | 154.2 | 154.7 | 161.7 | |
| Growth | +70.6% | +0.3% | +4.5% | |
| Per share and net cash | ||||
| calc | −67.2 | −413.9 | −694.5 | −656.8 |
| 32.2 | 43.9 | 43.9 | 46.7 | |
| calc | 2.81 | 3.51 | 3.52 | 3.47 |
Lines marked calc are worked out here from filed figures; point at one for how.