Closing prices at the end of each trading day, from 21 Aug 2024. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | n/a | 66.5 | 87.6 | 108.7 | 300.0 |
| Growth | +31.8% | +24.1% | +175.9% | ||
| Operating income | −3.8 | −21.2 | −52.4 | −68.5 | −26.9 |
| Net income | 5.1 | −29.5 | −269.6 | −56.5 | −45.4 |
| Growth | −674.8% | ||||
| EPS, diluted | n/a | −1.31 | −4.94 | −1.22 | −0.52 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | n/a | 29.8% | 20.3% | 36.3% | 43.1% |
| Operating margin | n/a | −31.8% | −59.8% | −63.0% | −9.0% |
| Net margin | n/a | −44.3% | −307.7% | −51.9% | −15.1% |
| Free cash flow margin | n/a | n/a | −66.9% | n/a | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −2.0 | −31.5 | −58.6 | −54.7 | −15.3 |
| Capital expenditure | n/a | n/a | −0.0 | n/a | n/a |
| Free cash flow | n/a | n/a | −58.6 | n/a | n/a |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.3 | 4.4 | 2.6 | 13.4 | 9.6 |
| Total debt | n/a | n/a | n/a | 184.5 | 164.8 |
| Net cash (debt) | n/a | n/a | n/a | −171.1 | −155.1 |
| Shareholders’ equity | −21.4 | 105.3 | −76.8 | −97.5 | −90.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024† 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|
| Revenue and profit | |||||
| n/a | 66.5 | 87.6 | 108.7 | 300.0 | |
| Growth | +31.8% | +24.1% | +175.9% | ||
| n/a | 46.6 | 69.8 | 69.2 | 170.8 | |
| n/a | 19.8 | 17.8 | 39.5 | 129.2 | |
| Growth | −10.3% | +122.1% | +227.1% | ||
| n/a | n/a | 32.1 | 76.6 | 90.1 | |
| −3.8 | −21.2 | −52.4 | −68.5 | −26.9 | |
| Growth | |||||
| n/a | −28.0 | −96.2 | −54.4 | −42.7 | |
| n/a | 0.0 | −0.0 | n/a | 1.6 | |
| 5.1 | −29.5 | −269.6 | −56.5 | −45.4 | |
| Growth | −674.8% | ||||
| Per share | |||||
| n/a | −1.31 | −4.94 | −0.85 | −0.52 | |
| n/a | −1.31 | −4.94 | −1.22 | −0.52 | |
| Growth | |||||
| n/a | 22.5 | 24.7 | 66.7 | 87.1 | |
| n/a | 22.5 | 24.7 | 75.8 | 87.1 | |
| Growth | +9.8% | +206.6% | +14.9% | ||
† The diluted share count jumps at 2024, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.