Closing prices at the end of each trading day, from 28 Jan 2026. 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.
| FY2024 | FY2025 | |
|---|---|---|
| Revenue | 149.6 | 186.5 |
| Growth | +24.7% | |
| Operating income | −18.2 | −33.9 |
| Net income | −24.0 | −39.0 |
| Growth | ||
| EPS, diluted | −2.34 | −2.37 |
| Growth |
| FY2024 | FY2025 | |
|---|---|---|
| Operating margin | −12.1% | −18.2% |
| Net margin | −16.0% | −20.9% |
| Free cash flow margin | 10.9% | 13.3% |
| FY2024 | FY2025 | |
|---|---|---|
| Operating cash flow | 16.4 | 24.8 |
| Capital expenditure | −0.1 | −0.0 |
| Free cash flow | 16.3 | 24.8 |
| Growth | +51.5% | |
| Dividends paid | −16.8 | −8.7 |
| FY2024 | FY2025 | |
|---|---|---|
| Cash | 14.5 | 20.4 |
| Total debt | 32.0 | 47.0 |
| Net cash (debt) | −17.5 | −26.6 |
| Shareholders’ equity | 81.3 | 74.9 |
| Debt to equity | 0.39 | 0.63 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|
| Assets | ||
| 14.5 | 20.4 | |
| 0.8 | 0.6 | |
| 64.3 | 57.0 | |
| 174.5 | 202.6 | |
| Growth | +16.1% | |
| Liabilities | ||
| 6.0 | 9.1 | |
| 26.0 | 37.9 | |
| calc | 32.0 | 47.0 |
| 93.2 | 127.6 | |
| Equity | ||
| −115.7 | −163.4 | |
| 81.3 | 74.9 | |
| Growth | −7.8% | |
| Per share and net cash | ||
| calc | −17.5 | −26.6 |
| 24.0 | 25.2 | |
| calc | 3.38 | 2.98 |
Lines marked calc are worked out here from filed figures; point at one for how.