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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 1.43 | 1.49 | 0.91 | 1.75 | 1.47 |
| Growth | +4.3% | −39.0% | +92.6% | −15.8% | |
| Operating income | 0.24 | 0.42 | 0.22 | 0.56 | 0.33 |
| Net income | n/a | 0.18 | −0.55 | 0.20 | 0.12 |
| Growth | −399.0% | −37.3% | |||
| EPS, diluted | 1.03 | 3.65 | −11.12 | 3.96 | 2.21 |
| Growth | +254.4% | −404.7% | −44.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 16.9% | 28.5% | 23.8% | 32.0% | 22.5% |
| Net margin | n/a | 12.4% | −60.7% | 11.3% | 8.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −0.28 | 0.33 | −0.26 | 0.40 | 0.46 |
| Buybacks | −0.08 | −0.40 | 0.00 | 0.00 | n/a |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.84 | 0.61 | 0.63 | 0.60 | 1.47 |
| Total debt | n/a | n/a | 5.30 | 5.13 | 5.11 |
| Net cash (debt) | n/a | n/a | −4.67 | −4.53 | −3.64 |
| Shareholders’ equity | 3.71 | 3.54 | 2.99 | 2.78 | 3.78 |
| Debt to equity | n/a | n/a | 1.77 | 1.85 | 1.35 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 0.84 | 0.61 | 0.63 | 0.60 | 1.47 | |
| n/a | n/a | n/a | 0.00 | 0.00 | |
| n/a | 9.60 | 9.58 | 9.21 | 10.64 | |
| Growth | −0.3% | −3.8% | +15.5% | ||
| Liabilities | |||||
| n/a | n/a | 5.30 | 5.13 | 5.11 | |
| calc | n/a | n/a | 5.30 | 5.13 | 5.11 |
| n/a | 6.00 | 6.52 | 6.37 | 6.80 | |
| Equity | |||||
| n/a | 0.17 | −0.38 | −0.19 | −0.06 | |
| 3.71 | 3.54 | 2.99 | 2.78 | 3.78 | |
| Growth | −4.6% | −15.5% | −7.2% | +36.0% | |
| Per share and net cash | |||||
| calc | n/a | n/a | −4.67 | −4.53 | −3.64 |
| n/a | 49.8 | 50.0 | 50.1 | 59.4 | |
| calc | n/a | 71.09 | 59.81 | 55.40 | 63.59 |
Lines marked calc are worked out here from filed figures; point at one for how.