Closing prices at the end of each trading day, from 6 Dec 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 15.06 | 23.26 | 24.70 | 18.80 | 18.71 | 18.48 |
| Growth | +54.4% | +6.2% | −23.9% | −0.5% | −1.2% | |
| Net income | 0.64 | 8.24 | 8.16 | 1.10 | 2.23 | −0.37 |
| Growth | +1,184.0% | −1.0% | −86.5% | +102.0% | −116.4% | |
| EPS, diluted | n/a | n/a | 12.60 | 1.71 | 3.72 | −0.68 |
| Growth | −86.4% | +117.5% | −118.3% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net margin | 4.3% | 35.4% | 33.0% | 5.9% | 11.9% | −2.0% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 3.33 | 2.41 | 2.62 | 3.36 | 2.15 | 2.02 |
| Buybacks | n/a | 0.00 | 0.00 | −0.50 | −1.79 | −2.12 |
| Dividends paid | 0.00 | 0.00 | −0.88 | −1.72 | −0.54 | −0.51 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.92 | 0.60 | 0.63 | 0.63 | 0.82 | 0.45 |
| Total debt | n/a | 0.43 | 7.87 | n/a | n/a | n/a |
| Net cash (debt) | n/a | 0.17 | −7.24 | n/a | n/a | n/a |
| Shareholders’ equity | 39.78 | 27.09 | 9.38 | 11.77 | 11.46 | 13.20 |
| Debt to equity | n/a | 0.02 | 0.84 | n/a | n/a | n/a |
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 | ||||||
| 0.92 | 0.60 | 0.63 | 0.63 | 0.82 | 0.45 | |
| 0.40 | 0.32 | 0.44 | n/a | n/a | n/a | |
| 0.22 | 0.19 | 0.18 | 0.12 | n/a | n/a | |
| 422.44 | 416.21 | 360.32 | 379.27 | 389.40 | 413.55 | |
| Growth | −1.5% | −13.4% | +5.3% | +2.7% | +6.2% | |
| Liabilities | ||||||
| n/a | 0.43 | 7.87 | n/a | n/a | n/a | |
| calc | n/a | 0.43 | 7.87 | n/a | n/a | n/a |
| 383.76 | 387.28 | 350.00 | 366.64 | 377.07 | 399.59 | |
| Equity | ||||||
| 23.77 | 8.86 | 18.21 | 17.57 | 19.26 | 18.37 | |
| 39.78 | 27.09 | 9.38 | 11.77 | 11.46 | 13.20 | |
| Growth | −31.9% | −65.4% | +25.4% | −2.6% | +15.2% | |
| Per share and net cash | ||||||
| calc | n/a | 0.17 | −7.24 | n/a | n/a | n/a |
| n/a | n/a | 645.0 | 621.7 | 561.5 | 496.4 | |
| calc | n/a | n/a | 14.54 | 18.93 | 20.41 | 26.59 |
Lines marked calc are worked out here from filed figures; point at one for how.