Closing prices at the end of each trading day, from 12 Oct 2016. 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 | 0.53 | 1.21 | 2.13 | 3.89 | 2.76 | 6.75 | 9.57 | 8.41 | 11.07 | 15.03 |
| Growth | +128.6% | +76.8% | +82.5% | −29.1% | +144.8% | +41.8% | −12.1% | +31.6% | +35.8% | |
| Operating income | −0.07 | 0.61 | 1.01 | 0.70 | −5.48 | 4.00 | 6.51 | 4.57 | 4.40 | 1.27 |
| Net income | −0.17 | 0.48 | 0.85 | 0.24 | −4.52 | 2.18 | 4.39 | 3.14 | 3.34 | 1.66 |
| Growth | +75.5% | −71.6% | −1,982.1% | +101.0% | −28.3% | +6.2% | −50.1% | |||
| EPS, diluted | −2.20 | 4.94 | 8.06 | 1.47 | −28.61 | 12.24 | 24.61 | 17.34 | 15.53 | 5.73 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −13.0% | 50.2% | 47.5% | 17.9% | −198.7% | 59.3% | 68.0% | 54.3% | 39.7% | 8.4% |
| Net margin | −31.3% | 40.0% | 39.7% | 6.2% | −163.9% | 32.3% | 45.8% | 37.4% | 30.2% | 11.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.33 | 0.89 | 1.57 | 2.74 | 2.12 | 3.94 | 6.33 | 5.92 | 6.41 | 8.76 |
| Buybacks | n/a | 0.00 | 0.00 | −0.59 | −0.10 | −0.43 | −1.10 | −0.84 | −0.96 | n/a |
| Dividends paid | 0.00 | 0.00 | −0.04 | −0.11 | −0.24 | −0.31 | −1.57 | −1.44 | −1.58 | −1.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.67 | 0.11 | 0.22 | 0.12 | 0.10 | 0.65 | 0.16 | 0.58 | 0.16 | 0.10 |
| Total debt | 1.11 | 1.48 | 4.46 | 5.37 | 5.82 | 6.69 | 6.25 | 6.64 | 12.98 | 14.49 |
| Net cash (debt) | 0.56 | −1.36 | −4.25 | −5.25 | −5.71 | −6.03 | −6.09 | −6.06 | −12.81 | −14.39 |
| Shareholders’ equity | 3.70 | 5.25 | 13.70 | 13.25 | 8.79 | 12.09 | 15.01 | 16.63 | 37.74 | 36.97 |
| Debt to equity | 0.30 | 0.28 | 0.33 | 0.41 | 0.66 | 0.55 | 0.42 | 0.40 | 0.34 | 0.39 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −13.0% | 50.2% | 47.5% | 17.9% | −198.7% | 59.3% | 68.0% | 54.3% | 39.7% | 8.4% | |
| −31.2% | 41.2% | 52.3% | 9.3% | −209.6% | 43.1% | 60.0% | 50.5% | 40.7% | 12.5% | |
| −31.3% | 40.0% | 39.7% | 6.2% | −163.9% | 32.3% | 45.8% | 37.4% | 30.2% | 11.1% | |
| Spending | ||||||||||
| 8.1% | 4.0% | 3.1% | 2.7% | 3.2% | 2.2% | 1.5% | 1.8% | 1.9% | 1.9% | |
| n/a | −4.0% | 15.1% | 13.0% | n/a | 21.7% | 20.5% | 21.5% | 17.8% | 17.4% | |
| Returns | ||||||||||
| −4.5% | 9.2% | 6.2% | 1.8% | −51.4% | 18.1% | 29.2% | 18.9% | 8.8% | 4.5% | |
| −3.1% | 6.2% | 3.9% | 1.0% | −25.6% | 9.5% | 16.7% | 10.8% | 5.0% | 2.3% | |
| Balance and payout | ||||||||||
| 0.30 | 0.28 | 0.33 | 0.41 | 0.66 | 0.55 | 0.42 | 0.40 | 0.34 | 0.39 | |
| 24.9% | 28.2% | 34.4% | 36.7% | 44.4% | 42.2% | 40.1% | 39.9% | 40.8% | 39.5% | |
| n/a | 0.0% | 4.4% | 46.7% | n/a | 14.3% | 35.8% | 45.9% | 47.3% | 69.5% | |