Closing prices at the end of each trading day, from 6 May 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 3.41 | 3.77 | 3.77 | 4.15 | 4.79 | 5.10 |
| Growth | +10.3% | +0.1% | +10.0% | +15.6% | +6.5% | |
| Operating income | 0.26 | 0.33 | 0.21 | 0.13 | 0.16 | 0.11 |
| Net income | −0.02 | 0.18 | 0.01 | −0.26 | −0.32 | −0.36 |
| Growth | −96.7% | −4,433.3% | ||||
| EPS, diluted | −0.05 | 0.52 | 0.02 | −0.74 | −0.90 | −1.02 |
| Growth | −96.2% | −3,800.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | 7.6% | 8.7% | 5.5% | 3.1% | 3.4% | 2.2% |
| Net margin | −0.5% | 4.8% | 0.2% | −6.3% | −6.6% | −7.1% |
| Free cash flow margin | 7.9% | 18.1% | 4.5% | −4.8% | −1.2% | −1.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 0.52 | 0.87 | 0.35 | −0.02 | 0.23 | 0.28 |
| Capital expenditure | −0.25 | −0.19 | −0.18 | −0.18 | −0.29 | −0.35 |
| Free cash flow | 0.27 | 0.68 | 0.17 | −0.20 | −0.06 | −0.07 |
| Growth | +152.8% | −75.0% | −216.5% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.24 | 0.17 | 0.35 | 0.33 | 0.31 | 0.38 |
| Total debt | n/a | 0.00 | 2.44 | 4.56 | 4.78 | 5.05 |
| Net cash (debt) | n/a | 0.17 | −2.08 | −4.23 | −4.48 | −4.67 |
| Shareholders’ equity | 9.99 | 9.33 | 7.03 | 6.85 | 6.47 | 6.45 |
| Debt to equity | n/a | 0.00 | 0.35 | 0.67 | 0.74 | 0.78 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 0.24 | 0.17 | 0.35 | 0.33 | 0.31 | 0.38 | |
| n/a | 0.57 | 0.63 | 1.03 | 1.04 | 0.98 | |
| n/a | 1.23 | 1.30 | 1.39 | 1.49 | 1.76 | |
| 4.69 | 4.59 | 4.51 | 4.58 | 4.52 | 4.76 | |
| n/a | 10.82 | 11.14 | 13.44 | 13.47 | 14.02 | |
| Growth | +3.0% | +20.6% | +0.2% | +4.1% | ||
| Liabilities | ||||||
| n/a | 0.00 | 0.03 | 0.03 | 0.04 | 0.03 | |
| n/a | 0.00 | 2.41 | 4.53 | 4.74 | 5.02 | |
| calc | n/a | 0.00 | 2.44 | 4.56 | 4.78 | 5.05 |
| n/a | 1.42 | 4.04 | 6.52 | 6.93 | 7.50 | |
| Equity | ||||||
| n/a | 0.00 | 0.01 | −0.25 | −0.57 | −0.93 | |
| 9.99 | 9.33 | 7.03 | 6.85 | 6.47 | 6.45 | |
| Growth | −6.6% | −24.6% | −2.6% | −5.5% | −0.4% | |
| Per share and net cash | ||||||
| calc | n/a | 0.17 | −2.08 | −4.23 | −4.48 | −4.67 |
| n/a | 350.0 | 350.0 | 350.9 | 352.4 | 354.2 | |
| calc | n/a | 26.65 | 20.09 | 19.52 | 18.37 | 18.20 |
Lines marked calc are worked out here from filed figures; point at one for how.