Closing prices at the end of each trading day, from 1 Feb 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 3.07 | 3.57 | 4.40 | 5.18 | 6.57 |
| Growth | +16.5% | +23.2% | +17.8% | +26.7% | |
| Operating income | 0.19 | 0.05 | 0.30 | 0.47 | 0.70 |
| Net income | −0.13 | −0.25 | −0.21 | 0.07 | 0.43 |
| Growth | +488.7% | ||||
| EPS, diluted | −0.33 | −0.66 | −0.54 | 0.14 | 0.76 |
| Growth | +442.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 49.1% | 50.0% | 52.5% | 55.4% | 57.6% |
| Operating margin | 6.1% | 1.4% | 6.9% | 9.1% | 10.7% |
| Net margin | −4.1% | −7.1% | −4.7% | 1.4% | 6.5% |
| Free cash flow margin | 6.8% | −4.7% | 1.7% | 3.8% | 7.8% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 0.27 | −0.09 | 0.20 | 0.42 | 0.73 |
| Capital expenditure | −0.06 | −0.08 | −0.12 | −0.23 | −0.22 |
| Free cash flow | 0.21 | −0.17 | 0.08 | 0.20 | 0.51 |
| Growth | −181.7% | +159.4% | +162.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.57 | 0.40 | 0.48 | 0.35 | 0.65 |
| Total debt | n/a | n/a | 6.32 | 0.93 | 0.94 |
| Net cash (debt) | n/a | n/a | −5.84 | −0.58 | −0.28 |
| Shareholders’ equity | 0.04 | −0.07 | −0.16 | 5.00 | 5.80 |
| Debt to equity | n/a | n/a | n/a | 0.19 | 0.16 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Operations | |||||
| 0.27 | −0.09 | 0.20 | 0.42 | 0.73 | |
| Growth | −134.2% | +113.4% | +71.8% | ||
| 0.20 | 0.19 | 0.22 | 0.27 | 0.38 | |
| Investment | |||||
| −0.06 | −0.08 | −0.12 | −0.23 | −0.22 | |
| calc | 0.21 | −0.17 | 0.08 | 0.20 | 0.51 |
| Growth | −181.7% | +159.4% | +162.4% | ||
| calc | 0.54 | −0.44 | 0.20 | 0.39 | 0.91 |
| 0.30 | −0.12 | −0.15 | −0.27 | −0.34 | |
| Financing | |||||
| −0.37 | 0.08 | 0.04 | −0.27 | −0.12 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.