Closing prices at the end of each trading day, from 27 Nov 2024. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 68.4 | 71.9 | 75.0 | 90.0 |
| Growth | +5.1% | +4.3% | +20.0% | |
| Operating income | −170.7 | −143.2 | −285.5 | −260.9 |
| Net income | −148.0 | −124.8 | −274.1 | −134.0 |
| Growth | ||||
| EPS, diluted | −1.73 | −1.40 | −2.40 | −0.35 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 46.9% | 23.5% | 15.2% | 15.7% |
| Operating margin | −249.6% | −199.2% | −380.6% | −289.8% |
| Net margin | −216.4% | −173.6% | −365.4% | −148.9% |
| Free cash flow margin | −243.9% | −167.6% | −162.8% | −232.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −154.8 | −115.4 | −110.8 | −165.0 |
| Capital expenditure | −12.0 | −5.1 | −11.4 | −43.9 |
| Free cash flow | −166.8 | −120.5 | −122.2 | −208.8 |
| Growth | ||||
| Buybacks | n/a | −1.0 | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 316.3 | 426.0 | 536.0 | 293.5 |
| Shareholders’ equity | −551.5 | −677.3 | 951.1 | 1,652.3 |
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 | ||||
| 68.4 | 71.9 | 75.0 | 90.0 | |
| Growth | +5.1% | +4.3% | +20.0% | |
| 36.3 | 55.0 | 63.6 | 75.8 | |
| 32.1 | 16.9 | 11.4 | 14.2 | |
| Growth | −47.3% | −32.5% | +24.2% | |
| 153.6 | 122.7 | 240.2 | 217.4 | |
| 49.2 | 37.4 | 56.7 | 57.6 | |
| −170.7 | −143.2 | −285.5 | −260.9 | |
| Growth | ||||
| −148.3 | −125.5 | −275.0 | −76.8 | |
| −0.1 | −0.1 | 0.0 | n/a | |
| −148.0 | −124.8 | −274.1 | −134.0 | |
| Growth | ||||
| Per share | ||||
| −1.73 | −1.40 | −2.40 | −0.35 | |
| −1.73 | −1.40 | −2.40 | −0.35 | |
| Growth | ||||
| 85.3 | 89.1 | 114.3 | 379.9 | |
| 85.3 | 89.1 | 114.3 | 379.9 | |
| Growth | +4.4% | +28.3% | +232.3% | |
† The diluted share count jumps at 2025, 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.