Closing prices at the end of each trading day, from 21 Jan 2022. 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 | 96.7 | 35.6 | 39.1 | 78.6 |
| Growth | −63.2% | +9.8% | +101.1% | |
| Operating income | −9.2 | −4.4 | −8.6 | 4.0 |
| Net income | −9.4 | −52.8 | −40.6 | 5.2 |
| Growth | ||||
| EPS, diluted | −0.83 | −86.62 | −24.42 | 1.18 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | −9.5% | −12.5% | −22.1% | 5.0% |
| Net margin | −9.7% | −148.5% | −104.0% | 6.6% |
| Free cash flow margin | −22.4% | −87.2% | −43.7% | 4.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −21.4 | −30.4 | −16.9 | 3.5 |
| Capital expenditure | −0.3 | −0.6 | −0.1 | −0.2 |
| Free cash flow | −21.7 | −31.0 | −17.1 | 3.3 |
| Growth |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 7.9 | 16.7 | 4.0 | 0.0 |
| Shareholders’ equity | −5.7 | 14.8 | −16.3 | −1.8 |
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 | ||||
| −9.5% | −12.5% | −22.1% | 5.0% | |
| −9.8% | −58.0% | −55.5% | 1.4% | |
| −9.7% | −148.5% | −104.0% | 6.6% | |
| −22.4% | −87.2% | −43.7% | 4.2% | |
| Spending | ||||
| 12.0% | 26.0% | 39.7% | 13.7% | |
| 0.3% | 1.8% | 0.4% | 0.3% | |
| n/a | n/a | n/a | 19.5% | |
| Returns | ||||
| n/a | −358.1% | n/a | n/a | |
| −31.0% | −73.7% | −87.8% | 43.3% | |
| Balance and payout | ||||
| 118.7% | 79.4% | 135.3% | 115.5% | |