Closing prices at the end of each trading day, from 7 Mar 2022. 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 | 7.96 | 22.82 | 37.17 | 43.03 | 37.64 | 46.59 | 57.39 | 55.07 | 40.62 | 27.46 |
| Growth | +186.7% | +62.9% | +15.8% | −12.5% | +23.8% | +23.2% | −4.0% | −26.2% | −32.4% | |
| Net income | −0.04 | 0.00 | 0.00 | 0.43 | 0.58 | 2.15 | 0.24 | 3.78 | 0.90 | 0.39 |
| Growth | +33.6% | +271.2% | −88.9% | +1,473.8% | −76.3% | −56.8% | ||||
| EPS, diluted | n/a | n/a | n/a | 0.62 | −1.13 | 3.28 | 0.48 | 6.49 | −0.50 | −0.30 |
| Growth | −282.3% | −85.4% | +1,252.1% | −107.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −0.4% | 0.0% | 0.0% | 1.0% | 1.5% | 4.6% | 0.4% | 6.9% | 2.2% | 1.4% |
| Free cash flow margin | 1.1% | −1.4% | 2.1% | 2.2% | 7.4% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.23 | −0.07 | 1.34 | 2.16 | 4.21 | 1.69 | 1.01 | 2.13 | 3.28 | 3.23 |
| Capital expenditure | −0.14 | −0.24 | −0.55 | −1.21 | −1.41 | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.09 | −0.31 | 0.80 | 0.96 | 2.80 | n/a | n/a | n/a | n/a | n/a |
| Growth | −464.7% | +20.4% | +192.3% | |||||||
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.06 | −0.08 | −0.08 | −0.01 | 0.00 | −0.22 |
| Dividends paid | 0.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.05 | 1.11 | 1.95 | 1.99 | 2.74 | 2.59 | 2.87 | 3.25 | 3.24 | 3.55 |
| Total debt | 1.14 | 2.44 | 9.05 | 21.26 | 21.75 | 25.40 | 40.84 | 38.05 | 35.10 | 41.07 |
| Net cash (debt) | −0.09 | −1.33 | −7.10 | −19.27 | −19.01 | −22.81 | −37.97 | −34.80 | −31.87 | −37.53 |
| Shareholders’ equity | 4.04 | 5.79 | 6.49 | 11.05 | 11.34 | 13.02 | 18.43 | 18.53 | 17.31 | 15.31 |
| Debt to equity | 0.28 | 0.42 | 1.39 | 1.92 | 1.92 | 1.95 | 2.22 | 2.05 | 2.03 | 2.68 |
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 | ||||||||||
| 1.05 | 1.11 | 1.95 | 1.99 | 2.74 | 2.59 | 2.87 | 3.25 | 3.24 | 3.55 | |
| 1.70 | 3.45 | 4.31 | 4.81 | 4.31 | 4.95 | 6.40 | 5.56 | 5.18 | 6.55 | |
| 0.23 | 1.07 | 1.56 | 3.49 | 3.70 | 4.51 | 5.19 | 3.67 | 2.42 | 2.56 | |
| 2.10 | 2.53 | 6.95 | 13.89 | 13.98 | 15.33 | 15.89 | 15.72 | 13.23 | 11.01 | |
| 1.15 | 1.55 | 2.41 | 5.22 | 5.24 | 8.59 | 15.48 | 14.13 | 12.24 | 13.31 | |
| 8.19 | 15.80 | 27.32 | 51.75 | 54.75 | 64.22 | 89.25 | 82.39 | 75.47 | 75.76 | |
| Growth | +92.9% | +72.9% | +89.4% | +5.8% | +17.3% | +39.0% | −7.7% | −8.4% | +0.4% | |
| Liabilities | ||||||||||
| 1.14 | 2.44 | 9.05 | 21.26 | 21.75 | 25.40 | 40.84 | 38.05 | 35.10 | 41.07 | |
| calc | 1.14 | 2.44 | 9.05 | 21.26 | 21.75 | 25.40 | 40.84 | 38.05 | 35.10 | 41.07 |
| 4.16 | 9.74 | 20.82 | 40.70 | 43.41 | 51.22 | 70.82 | 63.85 | 58.17 | 60.45 | |
| Equity | ||||||||||
| 4.04 | 5.79 | 6.49 | 11.05 | 11.34 | 13.02 | 18.43 | 18.53 | 17.31 | 15.31 | |
| Growth | +43.4% | +12.2% | +70.2% | +2.6% | +14.8% | +41.6% | +0.6% | −6.6% | −11.5% | |
| Per share and net cash | ||||||||||
| calc | −0.09 | −1.33 | −7.10 | −19.27 | −19.01 | −22.81 | −37.97 | −34.80 | −31.87 | −37.53 |
| n/a | 66.2 | 66.2 | 80.9 | 79.0 | 77.1 | 74.6 | 74.3 | 74.3 | 87.7 | |
| calc | n/a | 87.47 | 98.12 | 136.64 | 143.45 | 168.86 | 247.00 | 249.48 | 233.00 | 174.54 |
Lines marked calc are worked out here from filed figures; point at one for how.