Closing prices at the end of each trading day, from 13 Feb 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 | 3.5 | 5.0 | 3.7 | 28.1 |
| Growth | +41.9% | −26.1% | +666.1% | |
| Operating income | −14.3 | −8.9 | −4.8 | −733.9 |
| Net income | −15.2 | −14.2 | 10.1 | −734.6 |
| Growth | −7,373.9% | |||
| EPS, diluted | −6.13 | −5.17 | 27.62 | −7.37 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 37.7% | 30.9% | 24.7% | n/a |
| Operating margin | −409.3% | −179.6% | −130.1% | −2,616.0% |
| Net margin | −436.5% | −287.6% | 275.8% | −2,618.4% |
| Free cash flow margin | −170.5% | 11.5% | −623.0% | −62.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −5.9 | 0.6 | −22.8 | −17.5 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 |
| Free cash flow | −6.0 | 0.6 | −22.8 | −17.6 |
| Growth | −4,097.6% | |||
| Buybacks | n/a | n/a | n/a | −31.7 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 1.4 | 2.5 | 1.4 | 28.5 |
| Total debt | 2.1 | 2.1 | 0.0 | n/a |
| Net cash (debt) | −0.7 | 0.4 | 1.4 | n/a |
| Shareholders’ equity | 3.0 | −9.4 | 2.1 | 2,419.0 |
| Debt to equity | 0.69 | n/a | 0.00 | n/a |
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 | ||||
| 37.7% | 30.9% | 24.7% | n/a | |
| −409.3% | −179.6% | −130.1% | −2,616.0% | |
| −404.3% | −226.8% | −122.2% | −2,614.4% | |
| −436.5% | −287.6% | 275.8% | −2,618.4% | |
| −170.5% | 11.5% | −623.0% | −62.6% | |
| Spending | ||||
| 311.6% | 160.7% | 154.8% | 151.1% | |
| 0.4% | 0.2% | 0.1% | 0.0% | |
| Returns | ||||
| −510.1% | n/a | 485.1% | −30.4% | |
| −23.4% | −20.0% | 392.8% | −30.2% | |
| Balance and payout | ||||
| 0.69 | n/a | 0.00 | n/a | |
| 95.4% | 113.2% | 19.0% | 0.5% | |