Closing prices at the end of each trading day, from 18 Jun 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.84 | 4.74 | 2.58 | 8.02 | 15.57 | 6.95 | 5.15 | 4.37 |
| Growth | +157.9% | −45.5% | +210.5% | +94.1% | −55.4% | −25.8% | −15.2% | |
| Operating income | −0.16 | −0.25 | −0.19 | −0.57 | −0.93 | −0.39 | −0.32 | −0.29 |
| Net income | −0.24 | −0.34 | −0.25 | −0.66 | −1.35 | −0.28 | −0.39 | −1.30 |
| Growth | ||||||||
| EPS, diluted | −3.16 | −4.37 | −2.31 | −1.12 | −2.16 | −0.42 | −0.56 | −1.70 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 7.3% | 6.3% | 8.5% | 9.1% | 4.3% | 7.0% | 8.4% | 8.0% |
| Operating margin | −8.9% | −5.2% | −7.2% | −7.1% | −6.0% | −5.6% | −6.2% | −6.6% |
| Net margin | −13.1% | −7.2% | −9.8% | −8.3% | −8.7% | −4.0% | −7.6% | −29.7% |
| Free cash flow margin | −65.3% | −6.3% | 25.7% | −72.6% | 4.5% | 33.2% | −12.0% | 23.7% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.18 | −0.27 | 0.68 | −5.79 | 0.73 | 2.34 | −0.60 | 1.05 |
| Capital expenditure | −0.02 | −0.03 | −0.02 | −0.03 | −0.04 | −0.04 | −0.03 | −0.01 |
| Free cash flow | −1.20 | −0.30 | 0.67 | −5.83 | 0.69 | 2.31 | −0.62 | 1.04 |
| Growth | −976.2% | +232.9% | −126.9% | |||||
| Buybacks | −0.04 | −0.00 | 0.00 | 0.00 | n/a | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.26 | 0.41 | 1.41 | 1.73 | 1.14 | 1.00 | 0.67 | 0.96 |
| Total debt | n/a | 1.07 | 0.48 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −0.67 | 0.93 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −0.41 | −0.73 | 1.55 | 2.25 | 1.09 | 0.97 | 0.71 | 1.01 |
| Debt to equity | n/a | n/a | 0.31 | n/a | n/a | n/a | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 7.3% | 6.3% | 8.5% | 9.1% | 4.3% | 7.0% | 8.4% | 8.0% | |
| −8.9% | −5.2% | −7.2% | −7.1% | −6.0% | −5.6% | −6.2% | −6.6% | |
| −13.0% | −7.2% | −9.8% | −8.2% | −8.7% | −3.9% | −7.6% | −29.7% | |
| −13.1% | −7.2% | −9.8% | −8.3% | −8.7% | −4.0% | −7.6% | −29.7% | |
| −65.3% | −6.3% | 25.7% | −72.6% | 4.5% | 33.2% | −12.0% | 23.7% | |
| Spending | ||||||||
| 1.5% | 1.1% | 2.2% | 1.7% | 1.1% | 2.4% | 2.7% | 1.8% | |
| 3.9% | 2.4% | 5.1% | 7.7% | 2.2% | 3.0% | 3.5% | 5.4% | |
| 1.1% | 0.6% | 0.7% | 0.4% | 0.2% | 0.5% | 0.5% | 0.3% | |
| Returns | ||||||||
| n/a | n/a | −16.3% | −29.4% | −124.6% | −28.4% | −55.0% | −129.4% | |
| n/a | −15.3% | −11.6% | −7.0% | −20.5% | −7.7% | −12.5% | −54.0% | |
| Balance and payout | ||||||||
| n/a | n/a | 0.31 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 70.9% | 28.6% | 76.4% | 83.6% | 72.9% | 77.2% | 58.2% | |
| n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | |