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 |
|---|---|---|---|---|---|---|
| Operations | ||||||
| 3.33 | 2.41 | 2.62 | 3.36 | 2.15 | 2.02 | |
| Growth | −27.7% | +9.0% | +28.1% | −35.9% | −6.0% | |
| 0.33 | 0.41 | 0.59 | 0.37 | 0.19 | 0.56 | |
| Investment | ||||||
| −7.91 | −1.97 | −7.25 | −5.48 | −11.54 | −13.33 | |
| Financing | ||||||
| 4.67 | −0.75 | 4.67 | 2.11 | 9.58 | 10.94 | |
| 0.00 | 0.00 | −0.88 | −1.72 | −0.54 | −0.51 | |
| n/a | 0.00 | 0.00 | −0.50 | −1.79 | −2.12 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.