Closing prices at the end of each trading day, from 13 Oct 2016. 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.32 | 5.25 | 6.48 | 6.73 | 9.76 | 16.43 | 23.60 | 22.68 | 25.79 | 34.64 |
| Growth | +21.6% | +23.3% | +4.0% | +45.0% | +68.3% | +43.6% | −3.9% | +13.7% | +34.3% | |
| Operating income | −0.37 | 0.13 | 0.45 | 0.63 | 1.37 | 3.65 | 1.26 | 0.40 | 1.90 | 3.69 |
| Net income | −0.50 | −0.03 | 0.34 | 0.34 | 2.49 | 3.16 | 1.32 | 0.85 | 1.64 | 4.34 |
| Growth | +1.2% | +630.2% | +27.0% | −58.3% | −35.3% | +92.2% | +164.2% | |||
| EPS, diluted | −0.60 | −0.03 | 0.32 | 0.30 | 2.06 | 2.57 | 0.84 | 0.53 | 1.00 | 2.65 |
| Growth | −6.3% | +586.7% | +24.8% | −67.3% | −36.9% | +88.7% | +165.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.2% | 34.0% | 37.8% | 42.6% | 44.5% | 48.2% | 44.9% | 46.1% | 49.4% | 49.5% |
| Operating margin | −8.6% | 2.4% | 7.0% | 9.4% | 14.0% | 22.2% | 5.4% | 1.8% | 7.4% | 10.7% |
| Net margin | −11.5% | −0.6% | 5.2% | 5.1% | 25.5% | 19.2% | 5.6% | 3.8% | 6.4% | 12.5% |
| Free cash flow margin | 0.1% | −1.9% | −2.0% | 4.1% | 8.0% | 19.6% | 13.2% | 4.9% | 9.3% | 19.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.08 | 0.01 | 0.03 | 0.49 | 1.07 | 3.52 | 3.57 | 1.67 | 3.04 | 7.71 |
| Capital expenditure | −0.08 | −0.11 | −0.16 | −0.22 | −0.29 | −0.30 | −0.45 | −0.55 | −0.64 | −0.97 |
| Free cash flow | 0.00 | −0.10 | −0.13 | 0.28 | 0.78 | 3.22 | 3.12 | 1.12 | 2.41 | 6.74 |
| Growth | −2,625.0% | +181.5% | +314.4% | −3.3% | −64.0% | +114.5% | +180.0% | |||
| Buybacks | n/a | n/a | n/a | 0.00 | 0.00 | −1.76 | −3.70 | −0.99 | −0.86 | −1.32 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.26 | 1.19 | 1.08 | 1.47 | 1.60 | 2.54 | 4.84 | 3.93 | 3.79 | 5.54 |
| Total debt | 1.44 | 1.33 | 1.11 | 0.49 | 0.33 | 0.00 | 2.47 | 2.47 | 1.72 | 3.22 |
| Net cash (debt) | −0.17 | −0.14 | −0.04 | 0.98 | 1.27 | 2.53 | 2.37 | 1.47 | 2.07 | 2.32 |
| Shareholders’ equity | 0.48 | 0.60 | 1.27 | 2.83 | 5.84 | 7.50 | 54.75 | 55.89 | 57.57 | 63.00 |
| Debt to equity | 3.01 | 2.22 | 0.88 | 0.17 | 0.06 | 0.00 | 0.05 | 0.04 | 0.03 | 0.05 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2020 26 Dec 2020 | FY2021 25 Dec 2021 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.26 | 1.19 | 1.08 | 1.47 | 1.60 | 2.54 | 4.84 | 3.93 | 3.79 | 5.54 | |
| 0.37 | 0.45 | 1.24 | 1.86 | 2.07 | 2.71 | 4.13 | 4.32 | 6.19 | 6.32 | |
| 0.69 | 0.69 | 0.85 | 0.98 | 1.40 | 1.96 | 3.77 | 4.35 | 5.73 | 7.92 | |
| 0.16 | 0.26 | 0.35 | 0.50 | 0.64 | 0.70 | 1.51 | 1.59 | 1.80 | 2.31 | |
| 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 24.18 | 24.26 | 24.84 | 25.13 | |
| 3.32 | 3.55 | 4.56 | 6.03 | 8.96 | 12.42 | 67.58 | 67.89 | 69.23 | 76.93 | |
| Growth | +7.0% | +28.3% | +32.3% | +48.7% | +38.6% | +444.2% | +0.5% | +2.0% | +11.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.75 | 0.00 | 0.87 | |
| 1.44 | 1.33 | 1.11 | 0.49 | 0.33 | 0.00 | 2.47 | 1.72 | 1.72 | 2.35 | |
| calc | 1.44 | 1.33 | 1.11 | 0.49 | 0.33 | 0.00 | 2.47 | 2.47 | 1.72 | 3.22 |
| Equity | ||||||||||
| −7.74 | −7.78 | −7.44 | −7.10 | −4.61 | −1.45 | −0.13 | 0.72 | 2.36 | 6.70 | |
| 0.48 | 0.60 | 1.27 | 2.83 | 5.84 | 7.50 | 54.75 | 55.89 | 57.57 | 63.00 | |
| Growth | +24.9% | +112.4% | +123.3% | +106.5% | +28.4% | +630.3% | +2.1% | +3.0% | +9.4% | |
| Per share and net cash | ||||||||||
| calc | −0.17 | −0.14 | −0.04 | 0.98 | 1.27 | 2.53 | 2.37 | 1.47 | 2.07 | 2.32 |
| 935.0 | 967.0 | 1,005 | 1,170 | 1,211 | 1,207 | 1,612 | 1,616 | 1,622 | 1,630 | |
| calc | 0.51 | 0.62 | 1.26 | 2.42 | 4.82 | 6.21 | 33.96 | 34.59 | 35.49 | 38.65 |
Lines marked calc are worked out here from filed figures; point at one for how.