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 |
|---|---|---|---|---|---|
| Margins | |||||
| 49.1% | 50.0% | 52.5% | 55.4% | 57.6% | |
| 6.1% | 1.4% | 6.9% | 9.1% | 10.7% | |
| −2.9% | −5.1% | −2.4% | 3.1% | 9.5% | |
| −4.1% | −7.1% | −4.7% | 1.4% | 6.5% | |
| 6.8% | −4.7% | 1.7% | 3.8% | 7.8% | |
| Spending | |||||
| 43.3% | 43.3% | 45.8% | 46.9% | 47.3% | |
| 2.0% | 2.2% | 2.8% | 4.4% | 3.3% | |
| n/a | n/a | n/a | 51.4% | 29.5% | |
| Returns | |||||
| −332.4% | n/a | n/a | 1.5% | 7.4% | |
| n/a | −3.2% | −2.5% | 0.9% | 4.2% | |
| Balance and payout | |||||
| n/a | n/a | n/a | 0.19 | 0.16 | |
| n/a | 100.9% | 101.9% | 40.3% | 42.2% | |