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 | 0.84 | 1.22 | 1.44 | 2.30 | 3.97 | 5.71 | 7.45 | 10.49 | 15.14 | 20.34 |
| Growth | +44.1% | +18.3% | +59.5% | +73.1% | +43.7% | +30.5% | +40.8% | +44.3% | +34.3% | |
| Operating income | 0.18 | 0.06 | −0.07 | −0.15 | 0.13 | 0.44 | 1.07 | 2.21 | 2.63 | 3.20 |
| Net income | 0.14 | 0.01 | −0.04 | −0.17 | −0.00 | 0.08 | 0.48 | 0.99 | 1.91 | 2.00 |
| Growth | −89.9% | −365.5% | +480.7% | +104.8% | +93.6% | +4.5% | ||||
| EPS, diluted | 3.09 | 0.31 | −0.82 | −3.71 | −0.08 | 1.67 | 9.53 | 19.46 | 37.69 | 39.40 |
| Growth | −90.0% | −364.5% | +470.7% | +104.2% | +93.7% | +4.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.6% | 59.2% | 48.4% | 48.0% | 43.0% | 52.6% | 69.8% | 72.4% | 63.3% | 63.2% |
| Operating margin | 21.4% | 4.6% | −4.8% | −6.7% | 3.2% | 7.7% | 14.3% | 21.0% | 17.4% | 15.7% |
| Net margin | 16.1% | 1.1% | −2.5% | −7.5% | −0.0% | 1.5% | 6.5% | 9.4% | 12.6% | 9.8% |
| Free cash flow margin | 14.4% | 17.6% | 9.6% | 13.7% | 23.5% | 6.9% | 33.4% | 44.2% | 46.6% | 53.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.19 | 0.27 | 0.23 | 0.45 | 1.18 | 0.97 | 2.94 | 5.14 | 7.92 | 12.12 |
| Capital expenditure | −0.07 | −0.06 | −0.09 | −0.14 | −0.25 | −0.57 | −0.45 | −0.51 | −0.86 | −1.34 |
| Free cash flow | 0.12 | 0.21 | 0.14 | 0.31 | 0.94 | 0.39 | 2.49 | 4.63 | 7.06 | 10.77 |
| Growth | +75.7% | −35.6% | +128.1% | +197.5% | −58.1% | +534.2% | +86.3% | +52.4% | +52.6% | |
| Buybacks | n/a | n/a | n/a | −0.00 | −0.05 | −0.49 | −0.15 | −0.36 | −0.00 | −0.00 |
| Dividends paid | −0.02 | −0.03 | −0.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.23 | 0.39 | 0.44 | 1.38 | 1.86 | 2.59 | 1.91 | 2.56 | 2.64 | 3.67 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 3.52 | 4.76 | 4.50 | 5.72 | 9.19 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −0.93 | −2.85 | −1.94 | −3.08 | −5.52 |
| Shareholders’ equity | 0.43 | 0.33 | 0.34 | 1.98 | 1.65 | 1.53 | 1.83 | 3.07 | 4.35 | 6.75 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 2.30 | 2.60 | 1.46 | 1.31 | 1.36 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.23 | 0.39 | 0.44 | 1.38 | 1.86 | 2.59 | 1.91 | 2.56 | 2.64 | 3.67 | |
| 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.10 | 0.13 | 0.16 | 0.26 | 0.37 | |
| 0.00 | 0.00 | 0.00 | 0.01 | 0.12 | 0.25 | 0.15 | 0.24 | 0.30 | 0.57 | |
| 0.12 | 0.11 | 0.17 | 0.24 | 0.39 | 0.81 | 0.99 | 1.25 | 1.38 | 2.30 | |
| 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.15 | 0.15 | 0.16 | 0.15 | 0.16 | |
| 1.37 | 1.67 | 2.24 | 4.78 | 6.53 | 10.10 | 13.74 | 17.61 | 25.20 | 42.67 | |
| Growth | +22.4% | +33.8% | +113.5% | +36.5% | +54.8% | +36.0% | +28.2% | +43.1% | +69.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 3.52 | 4.76 | 4.50 | 5.72 | 9.19 | |
| calc | n/a | n/a | n/a | n/a | n/a | 3.52 | 4.76 | 4.50 | 5.72 | 9.19 |
| 0.94 | 1.35 | 1.90 | 2.70 | 4.87 | 8.57 | 11.91 | 14.54 | 20.85 | 35.92 | |
| Equity | ||||||||||
| 0.55 | 0.54 | 0.50 | 0.32 | 0.31 | 0.40 | 0.91 | 1.90 | 3.81 | 5.81 | |
| 0.43 | 0.33 | 0.34 | 1.98 | 1.65 | 1.53 | 1.83 | 3.07 | 4.35 | 6.75 | |
| Growth | −24.0% | +3.4% | +489.0% | −16.7% | −7.3% | +19.3% | +68.1% | +41.7% | +55.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −0.93 | −2.85 | −1.94 | −3.08 | −5.52 |
| 44.2 | 44.2 | 45.2 | 49.7 | 49.9 | 50.4 | 50.3 | 50.7 | 50.7 | 50.7 | |
| calc | 9.71 | 7.38 | 7.45 | 39.89 | 33.11 | 30.37 | 36.35 | 60.58 | 85.82 | 133.10 |
Lines marked calc are worked out here from filed figures; point at one for how.