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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 4.03 | 4.50 | 4.58 | 5.79 | 9.89 |
| Growth | +11.7% | +1.8% | +26.4% | +70.8% | |
| Net income | 0.64 | n/a | −0.22 | 1.05 | 3.17 |
| Growth | +202.6% | ||||
| EPS, diluted | 1.46 | 0.55 | −0.56 | 2.33 | 5.18 |
| Growth | −62.3% | −201.8% | +122.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 29.0% | 25.1% | 22.4% | 35.7% | 49.2% |
| Net margin | 15.8% | n/a | −4.8% | 18.1% | 32.1% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 1.27 | 1.80 | 0.97 | 1.97 | 4.78 |
| Dividends paid | −0.24 | −0.20 | −0.11 | −0.24 | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 1.15 | 1.11 | 0.96 | 1.43 | 2.91 |
| Total debt | 1.91 | 1.98 | 2.24 | 1.98 | 2.04 |
| Net cash (debt) | −0.76 | −0.88 | −1.28 | −0.56 | 0.86 |
| Shareholders’ equity | 4.05 | 4.04 | 3.71 | 6.63 | 8.09 |
| Debt to equity | 0.47 | 0.49 | 0.60 | 0.30 | 0.25 |
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 |
|---|---|---|---|---|---|
| Assets | |||||
| 1.15 | 1.11 | 0.96 | 1.43 | 2.91 | |
| 0.26 | 0.24 | 0.19 | 0.36 | 0.43 | |
| 0.70 | 0.77 | 0.83 | 1.06 | 1.08 | |
| 3.51 | 4.21 | 4.42 | 8.51 | 8.52 | |
| 8.01 | 8.01 | 8.26 | 13.23 | 15.08 | |
| Growth | +0.1% | +3.0% | +60.2% | +14.0% | |
| Liabilities | |||||
| 0.05 | 0.02 | 0.21 | 0.08 | 0.02 | |
| 1.86 | 1.97 | 2.03 | 1.90 | 2.03 | |
| calc | 1.91 | 1.98 | 2.24 | 1.98 | 2.04 |
| 3.91 | 3.94 | 4.52 | 4.72 | 5.16 | |
| Equity | |||||
| 4.05 | 4.04 | 3.71 | 6.63 | 8.09 | |
| Growth | −0.2% | −8.1% | +78.6% | +22.1% | |
| Per share and net cash | |||||
| calc | −0.76 | −0.88 | −1.28 | −0.56 | 0.86 |
| n/a | n/a | 419.7 | 503.5 | 505.0 | |
| calc | n/a | n/a | 8.84 | 13.17 | 16.02 |
Lines marked calc are worked out here from filed figures; point at one for how.