Closing prices at the end of each trading day, from 12 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 2.35 | 5.95 | 10.97 | 32.64 | 26.11 | 32.05 |
| Growth | +152.8% | +84.3% | +197.6% | −20.0% | +22.7% | |
| Net income | 0.16 | 1.84 | −1.96 | 5.05 | 4.58 | 3.49 |
| Growth | +1,071.3% | −206.6% | −9.3% | −23.7% | ||
| EPS, diluted | 0.44 | 7.32 | −3.43 | 8.28 | 7.33 | 5.54 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net margin | 6.7% | 30.9% | −17.9% | 15.5% | 17.5% | 10.9% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −1.62 | 1.06 | 3.79 | 6.32 | 3.25 | 7.25 |
| Buybacks | −0.09 | −0.30 | −0.64 | −0.56 | −0.89 | −0.77 |
| Dividends paid | −0.55 | −0.52 | −0.96 | −1.01 | −1.09 | −1.20 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 1.56 | 0.92 | 8.98 | 17.69 | 17.11 | 20.59 |
| Total debt | n/a | 3.13 | 6.47 | 8.09 | 10.59 | 13.36 |
| Net cash (debt) | n/a | −2.22 | 2.51 | 9.60 | 6.52 | 7.23 |
| Shareholders’ equity | 5.51 | 3.79 | 6.64 | 14.04 | 17.25 | 23.34 |
| Debt to equity | n/a | 0.83 | 0.97 | 0.58 | 0.61 | 0.57 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 23.5% | 81.7% | −38.7% | 17.1% | 28.5% | 20.8% | |
| 6.7% | 30.9% | −17.9% | 15.5% | 17.5% | 10.9% | |
| Spending | ||||||
| 15.6% | 12.2% | n/a | −16.5% | 14.3% | 19.1% | |
| Returns | ||||||
| 2.8% | 48.5% | −29.5% | 35.9% | 26.5% | 15.0% | |
| n/a | 6.0% | −0.8% | 1.6% | 1.2% | 0.8% | |
| Balance and payout | ||||||
| n/a | 0.83 | 0.97 | 0.58 | 0.61 | 0.57 | |
| n/a | 60.8% | 94.0% | 91.9% | 91.8% | 90.8% | |
| 350.3% | 28.1% | n/a | 20.1% | 23.9% | 34.4% | |