Closing prices at the end of each trading day, from 3 Dec 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 | 197.1 | 252.1 | 284.9 | 486.8 |
| Growth | +27.9% | +13.0% | +70.9% | |
| Operating income | −11.1 | −45.4 | −119.1 | −1,025.9 |
| Net income | −4.3 | −57.8 | −116.9 | −1,008.3 |
| Growth | ||||
| EPS, diluted | −0.10 | −1.39 | −2.65 | −14.06 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 63.3% | 60.8% | 62.4% | 60.2% |
| Operating margin | −5.6% | −18.0% | −41.8% | −210.7% |
| Net margin | −2.2% | −22.9% | −41.0% | −207.1% |
| Free cash flow margin | 14.0% | −6.0% | −22.9% | 3.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 28.1 | −12.5 | −64.9 | 16.3 |
| Capital expenditure | −0.4 | −2.6 | −0.4 | −0.4 |
| Free cash flow | 27.6 | −15.1 | −65.3 | 16.0 |
| Growth | −154.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | n/a | 10.8 | 276.0 | 40.6 |
| Total debt | n/a | n/a | 417.0 | n/a |
| Net cash (debt) | n/a | n/a | −141.1 | n/a |
| Shareholders’ equity | −14.3 | −54.3 | 1,571.9 | 594.6 |
| Debt to equity | n/a | n/a | 0.27 | 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 | ||||
| 63.3% | 60.8% | 62.4% | 60.2% | |
| −5.6% | −18.0% | −41.8% | −210.7% | |
| −10.7% | −26.7% | −45.4% | −214.0% | |
| −2.2% | −22.9% | −41.0% | −207.1% | |
| 14.0% | −6.0% | −22.9% | 3.3% | |
| Spending | ||||
| 4.0% | 4.4% | 4.0% | 2.2% | |
| 24.9% | 26.5% | 27.7% | 17.1% | |
| 0.2% | 1.0% | 0.1% | 0.1% | |
| Returns | ||||
| n/a | n/a | −7.4% | −169.6% | |
| n/a | −6.2% | −5.2% | −107.6% | |
| Balance and payout | ||||
| n/a | n/a | 0.27 | n/a | |
| n/a | 105.9% | 30.6% | 36.6% | |