Closing prices at the end of each trading day, from 25 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 0.2 | 1.1 | 46.0 |
| Growth | +611.9% | +4,174.5% | |
| Operating income | 2.1 | −80.8 | −68.3 |
| Net income | 4.2 | −71.8 | −48.9 |
| Growth | −1,817.7% | ||
| EPS, diluted | 0.29 | −7.26 | −1.10 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | 1,374.2% | −7,518.4% | −148.6% |
| Net margin | 2,768.2% | −6,678.9% | −106.4% |
| Free cash flow margin | −27,550.3% | −6,471.9% | 238.7% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | −38.7 | −67.5 | 110.2 |
| Capital expenditure | −2.9 | −2.1 | −0.5 |
| Free cash flow | −41.6 | −69.6 | 109.7 |
| Growth |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 88.5 | 238.2 | 120.7 |
| Shareholders’ equity | −38.4 | 420.0 | 381.9 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Margins | |||
| 1,374.2% | −7,518.4% | −148.6% | |
| −32,362.3% | −6,725.2% | −106.3% | |
| 2,768.2% | −6,678.9% | −106.4% | |
| −27,550.3% | −6,471.9% | 238.7% | |
| Spending | |||
| 23,827.2% | 6,077.9% | 212.4% | |
| 6,438.4% | 1,540.6% | 63.5% | |
| 1,906.0% | 195.6% | 1.1% | |
| Returns | |||
| n/a | −17.1% | −12.8% | |
| 3.2% | −15.7% | −8.2% | |
| Balance and payout | |||
| 15.3% | 8.0% | 35.9% | |