Closing prices at the end of each trading day, from 2 Jan 2018. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.55 | 19.64 | 20.08 | 20.91 | 27.71 | 37.88 | 29.06 | 25.97 | 26.89 |
| Growth | +331.8% | +2.3% | +4.1% | +32.5% | +36.7% | −23.3% | −10.6% | +3.5% | |
| Operating income | 0.21 | 0.41 | 1.86 | 0.90 | 4.78 | 10.81 | 2.75 | 1.86 | 3.74 |
| Net income | 0.33 | 3.57 | 0.99 | 0.46 | 3.15 | 7.66 | 1.26 | 0.67 | 2.27 |
| Growth | +992.7% | −72.2% | −53.7% | +586.9% | +142.9% | −83.6% | −46.4% | +236.4% | |
| EPS, diluted | 0.39 | 5.72 | 1.70 | 0.81 | 5.52 | 14.18 | 2.53 | 1.36 | 4.66 |
| Growth | +1,366.7% | −70.3% | −52.4% | +581.5% | +156.9% | −82.2% | −46.2% | +242.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.3% | 27.5% | 27.4% | 25.1% | 34.0% | 40.7% | 29.2% | 29.0% | 31.0% |
| Operating margin | 4.6% | 2.1% | 9.3% | 4.3% | 17.3% | 28.5% | 9.4% | 7.1% | 13.9% |
| Net margin | 7.2% | 18.2% | 4.9% | 2.2% | 11.4% | 20.2% | 4.3% | 2.6% | 8.4% |
| Free cash flow margin | 12.6% | 3.3% | 9.6% | 9.1% | 7.6% | 15.5% | 9.1% | 5.8% | 7.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.23 | 2.05 | 3.67 | 3.32 | 3.89 | 8.11 | 5.07 | 3.54 | 4.01 |
| Capital expenditure | −0.65 | −1.41 | −1.73 | −1.42 | −1.78 | −2.25 | −2.42 | −2.03 | −1.88 |
| Free cash flow | 0.57 | 0.65 | 1.94 | 1.90 | 2.11 | 5.86 | 2.65 | 1.51 | 2.13 |
| Growth | +12.7% | +199.4% | −1.9% | +11.0% | +177.7% | −54.7% | −43.0% | +40.7% | |
| Buybacks | n/a | −1.80 | −1.93 | −0.16 | −1.04 | −4.52 | −1.05 | −0.18 | −0.55 |
| Dividends paid | −0.33 | −0.95 | −1.02 | −1.03 | −1.05 | −1.03 | −1.03 | −1.06 | −1.06 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.12 | 2.31 | 0.67 | 1.45 | 0.50 | 0.90 | 0.94 | 0.85 | 0.70 |
| Total debt | 3.71 | 8.57 | 9.06 | 10.06 | 8.07 | 8.58 | 9.43 | 9.92 | 9.86 |
| Net cash (debt) | −3.60 | −6.26 | −8.38 | −8.61 | −7.57 | −7.68 | −8.48 | −9.07 | −9.16 |
| Shareholders’ equity | 8.30 | 24.43 | 22.91 | 22.37 | 23.65 | 25.82 | 25.16 | 24.41 | 25.32 |
| Debt to equity | 0.45 | 0.35 | 0.40 | 0.45 | 0.34 | 0.33 | 0.37 | 0.41 | 0.39 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.12 | 2.31 | 0.67 | 1.45 | 0.50 | 0.90 | 0.94 | 0.85 | 0.70 | |
| 0.49 | 3.34 | 3.54 | 3.63 | 5.37 | 6.19 | 5.40 | 5.39 | 5.68 | |
| 0.79 | 4.92 | 4.98 | 4.93 | 6.33 | 7.63 | 6.34 | 6.15 | 6.98 | |
| 12.97 | 18.80 | 20.34 | 19.66 | 20.02 | 21.77 | n/a | n/a | n/a | |
| 0.10 | 11.43 | 11.99 | 12.20 | 12.22 | 12.37 | 12.11 | 12.04 | 12.14 | |
| 17.00 | 45.50 | 46.80 | 47.19 | 49.95 | 54.59 | 52.75 | 51.84 | 52.30 | |
| Growth | +167.7% | +2.9% | +0.8% | +5.9% | +9.3% | −3.4% | −1.7% | +0.9% | |
| Liabilities | |||||||||
| n/a | 1.00 | 0.50 | 0.01 | 0.55 | 0.54 | 0.51 | 1.04 | 0.51 | |
| 3.71 | 7.58 | 8.55 | 10.05 | 7.52 | 8.04 | 8.91 | 8.88 | 9.35 | |
| calc | 3.71 | 8.57 | 9.06 | 10.06 | 8.07 | 8.58 | 9.43 | 9.92 | 9.86 |
| 8.70 | 21.08 | 23.93 | 24.79 | 26.26 | 28.72 | 27.55 | 27.40 | 26.94 | |
| Equity | |||||||||
| 6.24 | 7.75 | 7.10 | 6.61 | 8.19 | 11.93 | 11.53 | 11.11 | 12.08 | |
| 8.30 | 24.43 | 22.91 | 22.37 | 23.65 | 25.82 | 25.16 | 24.41 | 25.32 | |
| Growth | +194.2% | −6.2% | −2.4% | +5.8% | +9.2% | −2.6% | −3.0% | +3.8% | |
| Per share and net cash | |||||||||
| calc | −3.60 | −6.26 | −8.38 | −8.61 | −7.57 | −7.68 | −8.48 | −9.07 | −9.16 |
| n/a | 608.5 | 572.9 | 569.3 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 40.14 | 39.98 | 39.29 | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.