Closing prices at the end of each trading day, from 22 Jul 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 | 6.09 | 6.20 | 7.94 | 8.99 | 9.78 | 11.71 | 13.18 |
| Growth | +1.7% | +28.2% | +13.3% | +8.7% | +19.7% | +12.5% | |
| Operating income | 0.15 | 0.02 | 0.15 | 0.24 | 0.32 | 0.22 | 0.25 |
| Net income | 0.06 | −0.03 | 0.15 | 0.20 | 0.23 | 0.13 | 0.03 |
| Growth | −151.7% | +28.8% | +16.2% | −41.5% | −76.1% | ||
| EPS, diluted | 0.52 | −0.27 | 1.32 | 1.67 | 1.92 | 1.12 | 0.28 |
| Growth | −151.9% | +26.5% | +15.0% | −41.7% | −75.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 2.5% | 0.3% | 1.9% | 2.7% | 3.3% | 1.9% | 1.9% |
| Net margin | 1.0% | −0.5% | 1.9% | 2.2% | 2.3% | 1.1% | 0.2% |
| Free cash flow margin | −1.3% | 1.8% | 2.6% | 2.2% | 2.9% | 1.6% | 0.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.15 | 0.33 | 0.46 | 0.54 | 0.56 | 0.55 | 0.43 |
| Capital expenditure | −0.22 | −0.22 | −0.25 | −0.34 | −0.27 | −0.36 | −0.32 |
| Free cash flow | −0.08 | 0.11 | 0.21 | 0.20 | 0.28 | 0.19 | 0.11 |
| Growth | +84.7% | −2.4% | +42.0% | −33.1% | −42.1% | ||
| Buybacks | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.20 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.20 | 0.33 | 0.33 | 0.50 | 0.47 | 0.41 | 0.85 |
| Total debt | n/a | n/a | n/a | 1.74 | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | −1.24 | n/a | n/a | n/a |
| Shareholders’ equity | 2.70 | 2.82 | 2.35 | 2.65 | 2.91 | 3.00 | 2.98 |
| Debt to equity | n/a | n/a | n/a | 0.66 | 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 | 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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 0.15 | 0.33 | 0.46 | 0.54 | 0.56 | 0.55 | 0.43 | |
| Growth | +129.7% | +36.6% | +19.1% | +3.0% | −1.6% | −20.9% | |
| 0.30 | 0.32 | 0.34 | 0.33 | 0.36 | 0.42 | 0.46 | |
| Investment | |||||||
| −0.22 | −0.22 | −0.25 | −0.34 | −0.27 | −0.36 | −0.32 | |
| calc | −0.08 | 0.11 | 0.21 | 0.20 | 0.28 | 0.19 | 0.11 |
| Growth | +84.7% | −2.4% | +42.0% | −33.1% | −42.1% | ||
| calc | −0.67 | 0.97 | 1.77 | 1.70 | 2.38 | 1.59 | 0.95 |
| −0.15 | −0.28 | −0.21 | −1.15 | −0.41 | −1.16 | −0.20 | |
| Financing | |||||||
| −0.10 | 0.07 | −0.24 | 0.79 | −0.19 | 0.64 | 0.11 | |
| n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.20 | |
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.