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 | 1.28 | 5.65 | 7.90 | 9.16 | 9.29 | 17.53 | 33.31 | 19.78 | 15.41 | 19.46 |
| Growth | +340.3% | +39.9% | +16.0% | +1.5% | +88.6% | +90.0% | −40.6% | −22.1% | +26.3% | |
| Operating income | −0.03 | 1.39 | 2.02 | 2.36 | 2.63 | −0.70 | 4.56 | 15.49 | 6.13 | 9.11 |
| Net income | −0.61 | −0.39 | 0.47 | 0.65 | −0.09 | −2.34 | 1.43 | 9.88 | 3.25 | 5.33 |
| Growth | +37.6% | −113.1% | +591.9% | −67.1% | +63.9% | |||||
| EPS, diluted | −2.67 | −1.68 | 1.90 | 2.51 | −0.34 | −9.25 | 5.64 | 40.72 | 14.20 | 24.13 |
| Growth | +32.1% | −113.5% | +622.0% | −65.1% | +69.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −2.3% | 24.6% | 25.6% | 25.8% | 28.3% | −4.0% | 13.7% | 78.3% | 39.8% | 46.8% |
| Net margin | −47.6% | −7.0% | 6.0% | 7.1% | −0.9% | −13.4% | 4.3% | 50.0% | 21.1% | 27.4% |
| Free cash flow margin | −371.3% | −37.7% | −20.9% | −13.4% | −6.2% | 8.6% | 26.1% | 31.8% | 20.5% | 12.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.40 | 1.23 | 1.99 | 1.83 | 1.27 | 2.47 | 10.52 | 8.42 | 5.39 | 5.54 |
| Capital expenditure | −4.36 | −3.36 | −3.64 | −3.06 | −1.84 | −0.97 | −1.83 | −2.12 | −2.24 | −3.08 |
| Free cash flow | −4.76 | −2.13 | −1.65 | −1.22 | −0.57 | 1.50 | 8.69 | 6.30 | 3.16 | 2.46 |
| Growth | +478.4% | −27.6% | −49.9% | −22.0% | ||||||
| Buybacks | n/a | 0.00 | 0.00 | −0.25 | −0.16 | −0.01 | −1.37 | −1.47 | −2.26 | −2.72 |
| Dividends paid | n/a | n/a | n/a | 0.00 | 0.00 | −0.09 | −0.35 | −0.39 | −0.41 | −0.45 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.88 | 0.72 | 0.98 | 2.47 | 1.63 | 1.40 | 1.35 | 4.07 | 2.64 | 1.10 |
| Total debt | 21.69 | 25.34 | 28.18 | 30.77 | 30.70 | 29.57 | 24.87 | 23.70 | 22.91 | 22.81 |
| Net cash (debt) | −20.81 | −24.61 | −27.20 | −28.30 | −29.08 | −28.16 | −23.52 | −19.63 | −20.27 | −21.71 |
| Shareholders’ equity | −1.40 | −1.76 | −0.53 | −0.01 | −0.19 | −2.57 | −2.97 | 5.06 | 5.70 | 7.92 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4.68 | 4.02 | 2.88 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −0.40 | 1.23 | 1.99 | 1.83 | 1.27 | 2.47 | 10.52 | 8.42 | 5.39 | 5.54 | |
| Growth | +61.7% | −7.9% | −31.0% | +95.2% | +326.2% | −20.0% | −35.9% | +2.7% | ||
| 0.17 | 0.36 | 0.45 | 0.79 | 0.93 | 1.01 | 1.12 | 1.20 | 1.22 | 1.33 | |
| Investment | ||||||||||
| −4.36 | −3.36 | −3.64 | −3.06 | −1.84 | −0.97 | −1.83 | −2.12 | −2.24 | −3.08 | |
| calc | −4.76 | −2.13 | −1.65 | −1.22 | −0.57 | 1.50 | 8.69 | 6.30 | 3.16 | 2.46 |
| Growth | +478.4% | −27.6% | −49.9% | −22.0% | ||||||
| calc | −20.80 | −9.12 | −6.67 | −4.74 | −2.27 | 5.93 | 34.31 | 25.96 | 13.78 | 11.17 |
| −4.41 | −3.38 | −3.65 | −3.16 | −1.95 | −0.91 | −1.84 | −2.20 | −2.28 | −3.01 | |
| Financing | ||||||||||
| 4.91 | 2.94 | 2.21 | 1.17 | −0.24 | −1.82 | −8.01 | −4.18 | −4.45 | −4.13 | |
| n/a | n/a | n/a | 0.00 | 0.00 | −0.09 | −0.35 | −0.39 | −0.41 | −0.45 | |
| n/a | 0.00 | 0.00 | −0.25 | −0.16 | −0.01 | −1.37 | −1.47 | −2.26 | −2.72 | |
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.