Closing prices at the end of each trading day, from 8 Dec 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 1.09 | 0.75 | 1.48 | 3.06 | 2.38 | 2.93 | 3.58 |
| Growth | −30.6% | +95.8% | +107.0% | −22.1% | +23.0% | +22.1% | |
| Operating income | 0.23 | −0.37 | 0.48 | 1.28 | 0.32 | 0.22 | 0.23 |
| Net income | 0.00 | 0.00 | −0.02 | 0.10 | 0.07 | −0.11 | 0.13 |
| Growth | −30.1% | −269.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 20.9% | −49.5% | 32.8% | 42.0% | 13.6% | 7.5% | 6.4% |
| Net margin | 0.0% | 0.0% | −1.3% | 3.2% | 2.8% | −3.9% | 3.7% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.49 | 0.41 | 0.23 | 1.01 | 0.94 | 1.22 | 1.68 |
| Buybacks | 0.00 | 0.00 | −0.02 | 0.00 | 0.00 | −0.01 | −0.03 |
| Dividends paid | n/a | 0.00 | 0.00 | −0.03 | −0.03 | −0.07 | −0.12 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.02 | 0.04 | 0.13 | 0.00 | 0.00 | 0.13 | 0.01 |
| Total debt | n/a | 0.75 | 1.03 | 1.25 | 1.69 | 3.05 | 5.52 |
| Net cash (debt) | n/a | −0.71 | −0.90 | −1.25 | −1.69 | −2.92 | −5.51 |
| Shareholders’ equity | n/a | n/a | 0.69 | 0.86 | 1.73 | 3.14 | 5.17 |
| Debt to equity | n/a | n/a | 1.48 | 1.45 | 0.98 | 0.97 | 1.07 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 0.02 | 0.04 | 0.13 | 0.00 | 0.00 | 0.13 | 0.01 | |
| n/a | 0.11 | 0.32 | 0.46 | n/a | n/a | n/a | |
| n/a | 0.00 | 0.08 | 0.00 | 0.00 | n/a | n/a | |
| n/a | 3.91 | 5.16 | 6.02 | 6.80 | 9.16 | 12.44 | |
| Growth | +32.0% | +16.7% | +13.0% | +34.6% | +35.8% | ||
| Liabilities | |||||||
| n/a | 0.75 | 1.03 | 1.25 | 1.69 | 3.05 | 5.52 | |
| calc | n/a | 0.75 | 1.03 | 1.25 | 1.69 | 3.05 | 5.52 |
| n/a | 1.01 | 2.14 | 2.72 | 3.17 | 4.79 | 7.28 | |
| Equity | |||||||
| n/a | n/a | −0.02 | 0.06 | 0.10 | −0.06 | 0.00 | |
| n/a | n/a | 0.69 | 0.86 | 1.73 | 3.14 | 5.17 | |
| Growth | +24.1% | +101.2% | +81.0% | +64.5% | |||
| Per share and net cash | |||||||
| calc | n/a | −0.71 | −0.90 | −1.25 | −1.69 | −2.92 | −5.51 |
| n/a | n/a | n/a | n/a | n/a | 255.2 | 327.9 | |
| calc | n/a | n/a | n/a | n/a | n/a | 12.30 | 15.75 |
Lines marked calc are worked out here from filed figures; point at one for how.