Closing prices at the end of each trading day, from 27 Mar 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 29.65 | 33.24 | 34.94 | 38.07 |
| Growth | +12.1% | +5.1% | +9.0% | |
| Operating income | −2.88 | −0.92 | 0.47 | 1.39 |
| Net income | −2.74 | −0.44 | 1.55 | 4.88 |
| Growth | +214.7% | |||
| EPS, diluted | −10.00 | −1.60 | 5.58 | 17.69 |
| Growth | +217.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 11.7% | 14.5% | 17.4% | 19.8% |
| Operating margin | −9.7% | −2.8% | 1.3% | 3.6% |
| Net margin | −9.2% | −1.3% | 4.4% | 12.8% |
| Free cash flow margin | −2.1% | 1.3% | 4.9% | 9.7% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −0.11 | 1.19 | 2.58 | 4.99 |
| Capital expenditure | −0.51 | −0.74 | −0.88 | −1.28 |
| Free cash flow | −0.63 | 0.44 | 1.70 | 3.71 |
| Growth | +284.6% | +118.2% | ||
| Buybacks | n/a | 0.00 | −0.04 | −3.32 |
| Dividends paid | n/a | 0.00 | 0.00 | −0.28 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 2.07 | 1.55 | 8.21 | 8.85 |
| Shareholders’ equity | 11.61 | 7.42 | 9.55 | 11.18 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 2.07 | 1.55 | 8.21 | 8.85 | |
| n/a | 8.25 | 8.59 | 10.43 | |
| 4.16 | 4.44 | 4.26 | 4.44 | |
| n/a | 46.12 | 51.49 | 63.02 | |
| Growth | +11.6% | +22.4% | ||
| Liabilities | ||||
| n/a | 37.74 | 40.89 | 50.72 | |
| Equity | ||||
| n/a | 0.00 | 1.61 | 6.15 | |
| 11.61 | 7.42 | 9.55 | 11.18 | |
| Growth | −36.1% | +28.7% | +17.1% | |
| Per share and net cash | ||||
| n/a | 274.1 | 275.9 | 269.5 | |
| calc | n/a | 27.06 | 34.60 | 41.47 |
Lines marked calc are worked out here from filed figures; point at one for how.