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 | 0.26 | 0.54 | 0.83 | 1.03 | 0.85 | 1.86 | 3.20 | 2.82 | 3.48 | 3.66 |
| Growth | +105.8% | +52.4% | +23.7% | −17.1% | +118.8% | +71.7% | −11.9% | +23.5% | +5.1% | |
| Operating income | −0.18 | 0.16 | 0.36 | 0.24 | −0.52 | 0.79 | 1.76 | 1.21 | 1.43 | 1.23 |
| Net income | −0.10 | 0.13 | 0.27 | 0.09 | −0.59 | 0.58 | 1.21 | 0.85 | 0.89 | 0.76 |
| Growth | +117.9% | −68.0% | −775.8% | +107.6% | −30.3% | +4.6% | −14.2% | |||
| EPS, diluted | −1.07 | 1.23 | 2.41 | 0.75 | −5.11 | 4.91 | 10.11 | 7.05 | 7.14 | 6.09 |
| Growth | +95.9% | −68.9% | −781.3% | +105.9% | −30.3% | +1.3% | −14.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −67.0% | 29.6% | 43.8% | 22.9% | −61.3% | 42.6% | 55.0% | 42.9% | 41.2% | 33.5% |
| Net margin | −36.8% | 23.1% | 33.0% | 8.6% | −69.7% | 31.4% | 38.0% | 30.0% | 25.4% | 20.8% |
| Free cash flow margin | −121.1% | −105.4% | −108.0% | −38.4% | −28.7% | 11.6% | 28.6% | −48.3% | −47.7% | 7.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.13 | 0.30 | 0.61 | 0.55 | 0.48 | 1.05 | 1.98 | 1.87 | 2.25 | 2.43 |
| Capital expenditure | −0.45 | −0.87 | −1.50 | −0.95 | −0.72 | −0.84 | −1.06 | −3.23 | −3.91 | −2.16 |
| Free cash flow | −0.32 | −0.57 | −0.90 | −0.39 | −0.24 | 0.22 | 0.92 | −1.36 | −1.66 | 0.27 |
| Growth | +325.0% | −248.6% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.06 |
| Dividends paid | n/a | n/a | n/a | n/a | 0.00 | −0.01 | −0.04 | −0.08 | −0.10 | −0.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.21 | 0.10 | 0.06 | 0.04 | 0.06 | 0.05 | 0.51 | 0.05 | 0.02 | 0.02 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 1.16 | 2.21 | 3.33 | 3.40 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −0.66 | −2.15 | −3.30 | −3.39 |
| Shareholders’ equity | 0.69 | 1.16 | 1.69 | 1.83 | 1.29 | 1.91 | 3.11 | 3.91 | 5.09 | 5.66 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.37 | 0.56 | 0.65 | 0.60 |
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 | ||||||||||
| 0.21 | 0.10 | 0.06 | 0.04 | 0.06 | 0.05 | 0.51 | 0.05 | 0.02 | 0.02 | |
| 0.03 | 0.07 | 0.07 | 0.10 | 0.09 | 0.16 | 0.22 | 0.27 | 0.33 | 0.29 | |
| 1.18 | 1.88 | 3.12 | 3.70 | 3.37 | 3.86 | 4.42 | 6.96 | 9.76 | 10.73 | |
| 1.46 | 2.15 | 3.46 | 4.07 | 3.69 | 4.26 | 5.55 | 7.73 | 10.85 | 11.71 | |
| Growth | +46.5% | +61.0% | +17.8% | −9.4% | +15.6% | +30.3% | +39.1% | +40.4% | +7.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 1.16 | 2.21 | 3.33 | 3.40 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 1.16 | 2.21 | 3.33 | 3.40 |
| Equity | ||||||||||
| −0.64 | −0.51 | −0.24 | −0.15 | −0.74 | −0.17 | 1.01 | 1.78 | 2.56 | 3.15 | |
| 0.69 | 1.16 | 1.69 | 1.83 | 1.29 | 1.91 | 3.11 | 3.91 | 5.09 | 5.66 | |
| Growth | +67.6% | +46.0% | +8.6% | −29.8% | +48.2% | +63.1% | +25.7% | +30.1% | +11.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | −0.66 | −2.15 | −3.30 | −3.39 |
| 99.5 | 108.5 | 108.5 | 116.6 | 116.8 | 117.9 | 118.9 | 119.5 | 125.0 | 124.3 | |
| calc | 6.94 | 10.66 | 15.56 | 15.72 | 11.01 | 16.18 | 26.15 | 32.74 | 40.70 | 45.53 |
Lines marked calc are worked out here from filed figures; point at one for how.