Closing prices at the end of each trading day, from 26 Oct 2022. 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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 0.97 | 1.39 | 1.87 | 2.08 | 1.65 | 1.89 |
| Growth | +43.3% | +34.8% | +11.2% | −20.4% | +14.5% | |
| Operating income | −0.21 | −0.06 | −0.04 | −0.03 | −3.23 | −0.44 |
| Net income | −0.20 | −0.08 | −0.08 | −0.03 | −3.09 | −0.39 |
| Growth | ||||||
| EPS, diluted | −0.26 | −0.10 | −0.11 | −0.03 | −3.82 | −0.48 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 38.9% | 47.3% | 49.3% | 50.4% | 44.8% | 47.7% |
| Operating margin | −22.0% | −4.1% | −2.0% | −1.6% | −195.0% | −23.2% |
| Net margin | −20.3% | −5.4% | −4.4% | −1.3% | −186.8% | −20.7% |
| Free cash flow margin | 18.6% | 32.9% | 23.3% | 14.2% | 19.3% | 27.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 0.27 | 0.60 | 0.55 | 0.39 | 0.40 | 0.60 |
| Capital expenditure | −0.09 | −0.14 | −0.11 | −0.10 | −0.08 | −0.08 |
| Free cash flow | 0.18 | 0.46 | 0.44 | 0.30 | 0.32 | 0.52 |
| Growth | +153.3% | −4.6% | −32.0% | +7.8% | +63.9% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | −0.10 |
| Dividends paid | 0.00 | 0.00 | −0.34 | 0.00 | 0.00 | n/a |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.09 | 0.62 | 1.02 | 1.21 | 1.43 | 1.84 |
| Shareholders’ equity | 15.84 | 15.89 | 14.79 | 14.92 | 12.09 | 11.88 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 26 Dec 2020 | FY2021 25 Dec 2021 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|
| Margins | ||||||
| 38.9% | 47.3% | 49.3% | 50.4% | 44.8% | 47.7% | |
| −22.0% | −4.1% | −2.0% | −1.6% | −195.0% | −23.2% | |
| −21.9% | −4.1% | −1.7% | 0.8% | −191.2% | −19.9% | |
| −20.3% | −5.4% | −4.4% | −1.3% | −186.8% | −20.7% | |
| 18.6% | 32.9% | 23.3% | 14.2% | 19.3% | 27.6% | |
| Spending | ||||||
| 45.5% | 39.2% | 42.2% | 42.8% | 65.5% | 60.8% | |
| 3.4% | 2.5% | 2.7% | 3.5% | 4.2% | 4.2% | |
| 9.4% | 10.3% | 5.9% | 4.7% | 4.9% | 4.2% | |
| n/a | n/a | n/a | 268.8% | n/a | n/a | |
| Returns | ||||||
| −1.2% | −0.5% | −0.6% | −0.2% | −25.6% | −3.3% | |
| n/a | −0.5% | −0.5% | −0.2% | −24.6% | −3.1% | |
| Balance and payout | ||||||
| n/a | 4.6% | 4.2% | 4.2% | 3.9% | 4.9% | |
| 0.0% | 0.0% | 77.5% | 0.0% | 0.0% | 19.1% | |