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 |
|---|---|---|---|---|
| Operations | ||||
| −0.11 | 1.19 | 2.58 | 4.99 | |
| Growth | +117.8% | +93.1% | ||
| Investment | ||||
| −0.51 | −0.74 | −0.88 | −1.28 | |
| calc | −0.63 | 0.44 | 1.70 | 3.71 |
| Growth | +284.6% | +118.2% | ||
| calc | −2.29 | 1.61 | 6.12 | 13.44 |
| −0.32 | −0.73 | −0.04 | −0.76 | |
| Financing | ||||
| 0.81 | −0.41 | 3.65 | −3.81 | |
| n/a | 0.00 | 0.00 | −0.28 | |
| n/a | 0.00 | −0.04 | −3.32 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.