Closing prices at the end of each trading day, from 1 Oct 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 6.0 | 326.0 | 335.1 | 377.9 |
| Growth | +5,357.6% | +2.8% | +12.8% | |
| Operating income | 0.7 | 17.2 | 9.5 | 19.4 |
| Net income | 0.8 | 10.3 | 8.4 | 16.6 |
| Growth | +1,166.3% | −18.4% | +96.6% | |
| EPS, diluted | 0.06 | 0.12 | 0.09 | 0.18 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 62.1% | 26.5% | 24.8% | 27.9% |
| Operating margin | 12.4% | 5.3% | 2.8% | 5.1% |
| Net margin | 13.6% | 3.2% | 2.5% | 4.4% |
| Free cash flow margin | 28.8% | 5.7% | −0.0% | 3.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 1.7 | 18.8 | 0.4 | 13.5 |
| Capital expenditure | −0.0 | −0.3 | −0.5 | −1.1 |
| Free cash flow | 1.7 | 18.6 | −0.1 | 12.3 |
| Growth | +979.8% | −100.7% | ||
| Dividends paid | n/a | n/a | −11.8 | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 36.2 | 1.4 | 24.9 | 27.3 |
| Shareholders’ equity | 15.7 | 12.1 | 10.7 | 27.8 |
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 |
|---|---|---|---|---|
| Revenue and profit | ||||
| 6.0 | 326.0 | 335.1 | 377.9 | |
| Growth | +5,357.6% | +2.8% | +12.8% | |
| 2.3 | 239.7 | 252.0 | 272.6 | |
| 3.7 | 86.2 | 83.0 | 105.3 | |
| Growth | +2,223.3% | −3.7% | +26.8% | |
| 1.0 | 17.4 | 17.3 | 18.3 | |
| 0.7 | 17.2 | 9.5 | 19.4 | |
| Growth | +2,218.4% | −44.8% | +103.7% | |
| 0.8 | 12.2 | 10.8 | 20.8 | |
| n/a | 1.9 | 2.4 | 4.2 | |
| 0.8 | 10.3 | 8.4 | 16.6 | |
| Growth | +1,166.3% | −18.4% | +96.6% | |
| Per share | ||||
| 0.06 | 0.12 | 0.09 | 0.18 | |
| 0.06 | 0.12 | 0.09 | 0.18 | |
| Growth | +100.0% | −25.0% | +100.0% | |
| 13.3 | 88.3 | 89.7 | 89.7 | |
| 13.3 | 88.3 | 89.7 | 89.7 | |
| Growth | +566.0% | +1.6% | +0.0% | |
† The diluted share count jumps at 2023, 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.