Closing prices at the end of each trading day, from 15 Mar 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.11 | 8.79 | 6.64 | 16.26 | 14.76 | 26.32 | 7.62 | 28.19 | 20.69 | 25.68 |
| Growth | +114.1% | −24.5% | +145.0% | −9.2% | +78.3% | −71.0% | +269.9% | −26.6% | +24.1% | |
| Net income | 0.77 | 1.36 | 1.05 | 2.17 | 1.54 | 3.86 | −2.91 | 4.67 | 3.46 | 2.71 |
| Growth | +75.7% | −22.5% | +106.3% | −29.1% | +150.4% | −175.4% | −25.8% | −21.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 18.8% | 15.5% | 15.9% | 13.4% | 10.4% | 14.7% | −38.2% | 16.5% | 16.7% | 10.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.20 | 3.17 | 2.87 | 2.66 | 4.15 | 10.29 | 6.26 | 4.98 | 1.88 | 5.16 |
| Buybacks | n/a | n/a | −0.11 | −0.83 | −0.43 | −0.01 | 0.00 | 0.00 | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −1.31 | −0.94 | −0.45 | −0.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.52 | 5.00 | 3.41 | 4.24 | 7.70 | 9.48 | 7.78 | 13.02 | 14.26 | 16.90 |
| Total debt | n/a | n/a | n/a | 0.99 | 1.98 | 2.96 | 3.66 | 4.21 | 6.31 | 7.85 |
| Net cash (debt) | n/a | n/a | n/a | 3.25 | 5.73 | 6.52 | 4.12 | 8.81 | 7.95 | 9.05 |
| Shareholders’ equity | 6.86 | 9.21 | 8.28 | 13.39 | 18.66 | 20.13 | 7.16 | 13.84 | 16.36 | 20.49 |
| Debt to equity | n/a | n/a | n/a | 0.07 | 0.11 | 0.15 | 0.51 | 0.30 | 0.39 | 0.38 |
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 | ||||||||||
| 2.52 | 5.00 | 3.41 | 4.24 | 7.70 | 9.48 | 7.78 | 13.02 | 14.26 | 16.90 | |
| n/a | n/a | n/a | n/a | n/a | 0.00 | 4.06 | 4.07 | 4.06 | 4.07 | |
| 86.70 | 100.16 | 125.51 | 146.88 | 202.77 | 235.15 | 243.93 | 300.58 | 363.34 | 442.21 | |
| Growth | +15.5% | +25.3% | +17.0% | +38.1% | +16.0% | +3.7% | +23.2% | +20.9% | +21.7% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.99 | 1.98 | 2.96 | 3.66 | 4.21 | 6.31 | 7.85 | |
| calc | n/a | n/a | n/a | 0.99 | 1.98 | 2.96 | 3.66 | 4.21 | 6.31 | 7.85 |
| 79.84 | 90.99 | 117.23 | 132.73 | 182.63 | 212.97 | 233.38 | 279.34 | 337.47 | 406.57 | |
| Equity | ||||||||||
| 3.07 | 4.26 | 5.29 | 6.94 | 8.07 | 11.03 | −3.64 | −0.09 | 2.24 | 3.90 | |
| 6.86 | 9.21 | 8.28 | 13.39 | 18.66 | 20.13 | 7.16 | 13.84 | 16.36 | 20.49 | |
| Growth | +34.3% | −10.1% | +61.8% | +39.3% | +7.9% | −64.4% | +93.3% | +18.2% | +25.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | 3.25 | 5.73 | 6.52 | 4.12 | 8.81 | 7.95 | 9.05 |
| n/a | n/a | n/a | 194.2 | 191.6 | 205.3 | 203.8 | 203.8 | 203.8 | 0.2 | |
| calc | n/a | n/a | n/a | 68.95 | 97.37 | 98.04 | 35.12 | 67.90 | 80.27 | 100,547.09 |
Lines marked calc are worked out here from filed figures; point at one for how.