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 |
|---|---|---|---|---|
| Margins | ||||
| 46.9% | 23.5% | 15.2% | 15.7% | |
| −249.6% | −199.2% | −380.6% | −289.8% | |
| −216.9% | −174.5% | −366.6% | −85.3% | |
| −216.4% | −173.6% | −365.4% | −148.9% | |
| −243.9% | −167.6% | −162.8% | −232.0% | |
| Spending | ||||
| 224.6% | 170.7% | 320.1% | 241.6% | |
| 71.9% | 52.0% | 75.6% | 64.0% | |
| 17.6% | 7.1% | 15.2% | 48.7% | |
| Returns | ||||
| n/a | n/a | −28.8% | −8.1% | |
| −19.2% | −16.7% | −26.1% | −7.4% | |
| Balance and payout | ||||
| 6.9% | 7.0% | 7.8% | 5.7% | |