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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.96 | 1.48 | 0.96 | 1.77 | 1.76 | 4.21 | 3.06 | 3.63 | 3.88 | 5.60 |
| Growth | +53.4% | −35.2% | +84.2% | −0.1% | +138.8% | −27.5% | +18.9% | +7.0% | +44.2% | |
| Net income | 0.11 | 0.08 | 0.06 | 0.15 | 0.15 | 0.41 | 0.17 | 0.47 | 0.46 | 0.53 |
| Growth | −31.9% | −25.1% | +161.1% | +2.2% | +168.7% | −59.0% | +183.1% | −2.2% | +13.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 11.6% | 5.1% | 5.9% | 8.4% | 8.6% | 9.7% | 5.5% | 13.1% | 11.9% | 9.4% |
| Free cash flow margin | −66.1% | −128.1% | −149.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.63 | −1.86 | −1.42 | −2.08 | −0.43 | −2.60 | −0.73 | −0.23 | 2.79 | 3.27 |
| Capital expenditure | −0.01 | −0.03 | −0.02 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | −0.64 | −1.90 | −1.44 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.34 | 0.12 | 0.11 | 0.14 | 0.54 | 0.34 | 0.39 | 0.35 | 1.51 | 0.49 |
| Shareholders’ equity | 0.29 | 1.46 | 0.59 | 0.77 | 1.19 | 1.83 | 1.59 | 1.89 | 3.54 | 4.28 |
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 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.34 | 0.12 | 0.11 | 0.14 | 0.54 | 0.34 | 0.39 | 0.35 | 1.51 | 0.49 | |
| 0.14 | 0.14 | 0.14 | 0.14 | 0.37 | 0.79 | 1.00 | 1.12 | 1.16 | 3.45 | |
| 5.83 | 8.56 | 10.15 | 12.01 | 15.17 | 21.61 | 22.00 | 24.73 | 24.88 | 28.63 | |
| Growth | +46.9% | +18.6% | +18.3% | +26.3% | +42.4% | +1.8% | +12.4% | +0.6% | +15.1% | |
| Liabilities | ||||||||||
| 4.45 | 7.10 | 8.76 | 10.16 | 12.60 | 16.69 | 17.10 | 19.71 | 17.49 | 19.93 | |
| Equity | ||||||||||
| n/a | 0.00 | −0.03 | −0.05 | −0.15 | −0.09 | −0.37 | −0.50 | −0.84 | −1.45 | |
| 0.29 | 1.46 | 0.59 | 0.77 | 1.19 | 1.83 | 1.59 | 1.89 | 3.54 | 4.28 | |
| Growth | +398.6% | −59.7% | +30.7% | +55.4% | +52.9% | −12.9% | +19.1% | +87.2% | +20.7% | |
| Per share and net cash | ||||||||||
| 81.1 | 0.0 | 101.6 | 115.2 | 259.6 | 290.5 | 294.6 | 307.6 | 313.2 | n/a | |
| calc | 3.61 | n/a | 5.79 | 6.67 | 4.60 | 6.28 | 5.39 | 6.16 | 11.32 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.