Closing prices at the end of each trading day, from 6 Jul 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 | 9.2 | 4.3 | 0.0 | 5.4 |
| Growth | −53.3% | −100.0% | ||
| Operating income | 40.5 | 7.1 | 4.8 | −0.5 |
| Net income | 37.5 | 0.2 | −3.4 | −6.2 |
| Growth | −99.4% | −1,630.8% | ||
| EPS, diluted | 4.92 | 0.02 | −0.39 | −0.70 |
| Growth | −99.6% | −2,050.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | 438.5% | 164.1% | n/a | −8.4% |
| Net margin | 405.9% | 5.1% | n/a | −113.6% |
| Free cash flow margin | −789.9% | −2,039.8% | n/a | 28.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 7.9 | −6.2 | 3.3 | 2.2 |
| Capital expenditure | −80.8 | −81.7 | −0.2 | −0.7 |
| Free cash flow | −73.0 | −88.0 | 3.0 | 1.5 |
| Growth | −48.8% | |||
| Buybacks | −6.0 | −0.7 | −0.5 | −0.2 |
| Dividends paid | n/a | −9.4 | −2.6 | −1.1 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 54.7 | 13.8 | 6.4 | 14.2 |
| Total debt | 42.6 | 64.5 | 78.8 | 47.9 |
| Net cash (debt) | 12.1 | −50.7 | −72.3 | −33.7 |
| Shareholders’ equity | 64.6 | 65.9 | 60.1 | 52.9 |
| Debt to equity | 0.66 | 0.98 | 1.31 | 0.91 |
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 |
|---|---|---|---|---|
| Assets | ||||
| 54.7 | 13.8 | 6.4 | 14.2 | |
| 0.8 | 0.3 | 1.4 | 1.4 | |
| 0.1 | 0.7 | 0.7 | 0.4 | |
| 50.2 | n/a | n/a | n/a | |
| 125.7 | 174.8 | 172.1 | 138.7 | |
| Growth | +39.1% | −1.6% | −19.4% | |
| Liabilities | ||||
| 7.5 | 8.7 | 17.7 | 14.3 | |
| 35.1 | 55.8 | 61.1 | 33.6 | |
| calc | 42.6 | 64.5 | 78.8 | 47.9 |
| 61.1 | 108.9 | 112.0 | 82.2 | |
| Equity | ||||
| 29.4 | 27.0 | 20.9 | 13.5 | |
| 64.6 | 65.9 | 60.1 | 52.9 | |
| Growth | +2.0% | −8.8% | −11.9% | |
| Per share and net cash | ||||
| calc | 12.1 | −50.7 | −72.3 | −33.7 |
| 8.2 | 8.7 | 8.8 | 9.1 | |
| calc | 7.89 | 7.58 | 6.79 | 5.83 |
Lines marked calc are worked out here from filed figures; point at one for how.