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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.23 | −0.07 | 1.34 | 2.16 | 4.21 | 1.69 | 1.01 | 2.13 | 3.28 | 3.23 | |
| Growth | −130.6% | +61.3% | +94.4% | −59.7% | −40.3% | +110.7% | +54.0% | −1.6% | ||
| 0.29 | 0.37 | 0.75 | 1.80 | 2.17 | 2.28 | 3.22 | 3.59 | 3.20 | 3.03 | |
| Investment | ||||||||||
| −0.14 | −0.24 | −0.55 | −1.21 | −1.41 | n/a | n/a | n/a | n/a | n/a | |
| calc | 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% | |||||||
| −0.10 | −1.60 | −4.00 | −17.94 | −2.33 | −8.93 | −18.72 | 2.54 | −2.33 | −3.18 | |
| Financing | ||||||||||
| 0.59 | 1.71 | 3.56 | 15.93 | −1.08 | 7.06 | 18.07 | −4.37 | −0.51 | 0.07 | |
| 0.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | 0.00 | 0.00 | −0.06 | −0.08 | −0.08 | −0.01 | 0.00 | −0.22 | |
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.