Closing prices at the end of each trading day, from 1 Jul 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 | 62.4 | 177.0 | 427.4 |
| Growth | +183.7% | +141.5% | |
| Operating income | 12.0 | 8.9 | 59.0 |
| Net income | 9.9 | 40.6 | 39.7 |
| Growth | +310.7% | −2.3% | |
| EPS, diluted | 0.24 | 1.09 | 1.13 |
| Growth | +354.2% | +3.7% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Gross margin | 26.7% | 12.4% | 22.5% |
| Operating margin | 19.2% | 5.0% | 13.8% |
| Net margin | 15.9% | 23.0% | 9.3% |
| Free cash flow margin | −203.0% | 2.3% | 9.6% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | −12.5 | 46.5 | 133.0 |
| Capital expenditure | −114.1 | −42.5 | −91.8 |
| Free cash flow | −126.6 | 4.0 | 41.2 |
| Growth | +929.5% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 18.0 | 13.7 | 58.9 |
| Total debt | 11.8 | 21.0 | 5.5 |
| Net cash (debt) | 6.2 | −7.3 | 53.4 |
| Shareholders’ equity | 56.9 | 59.2 | 111.3 |
| Debt to equity | 0.21 | 0.35 | 0.05 |
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 |
|---|---|---|---|
| Assets | |||
| 18.0 | 13.7 | 58.9 | |
| n/a | 6.9 | 11.3 | |
| 40.0 | 20.0 | 80.0 | |
| 142.8 | 129.0 | 220.6 | |
| 238.3 | 239.8 | 441.4 | |
| Growth | +0.6% | +84.1% | |
| Liabilities | |||
| n/a | n/a | 5.5 | |
| 11.8 | 21.0 | n/a | |
| calc | 11.8 | 21.0 | 5.5 |
| 181.4 | 180.4 | 330.2 | |
| Equity | |||
| 9.7 | 50.3 | 90.0 | |
| 56.9 | 59.2 | 111.3 | |
| Growth | +4.1% | +87.8% | |
| Per share and net cash | |||
| calc | 6.2 | −7.3 | 53.4 |
| 41.0 | 46.6 | 37.8 | |
| calc | 1.39 | 1.27 | 2.95 |
Lines marked calc are worked out here from filed figures; point at one for how.