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 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.02 |
| Growth | +11.5% | +151.2% | −4.0% | −24.1% | +8.7% | +69.2% | +8.2% | +100.5% | −25.2% | |
| Net income | 0.07 | 0.10 | 0.09 | 0.39 | 1.65 | 1.00 | 0.48 | 0.14 | 0.31 | 0.50 |
| Growth | +52.5% | −13.0% | +348.1% | +319.1% | −39.1% | −52.6% | −69.6% | +115.3% | +60.9% | |
| EPS, diluted | 2.94 | 4.03 | 2.59 | 4.89 | 20.92 | 14.87 | 8.50 | 2.74 | 5.84 | 9.30 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 2,001.2% | 2,735.7% | 947.7% | 4,425.3% | 24,445.4% | 13,699.5% | 3,837.2% | 1,079.3% | 1,159.1% | 2,491.9% |
| Free cash flow margin | −29,078.6% | −24,170.6% | 6,041.0% | −25,351.9% | −92,171.7% | 34,882.8% | 48,628.8% | −11,815.3% | −16,878.8% | −8,274.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.94 | −0.88 | 0.57 | −2.25 | −6.20 | 2.56 | 6.03 | −1.58 | −4.53 | −1.65 |
| Capital expenditure | −0.02 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.00 | −0.00 | −0.01 |
| Free cash flow | −0.96 | −0.89 | 0.56 | −2.25 | −6.21 | 2.56 | 6.03 | −1.58 | −4.53 | −1.66 |
| Growth | −502.7% | +135.8% | −126.3% | |||||||
| Buybacks | n/a | −0.01 | −0.01 | −0.00 | −0.34 | −0.96 | −0.41 | −0.07 | n/a | −0.00 |
| Dividends paid | n/a | n/a | −0.01 | −0.01 | −0.03 | −0.05 | −0.05 | −0.04 | −0.05 | −0.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.10 | 0.04 | 0.16 | 0.19 | 0.53 | 0.34 | 1.33 | 0.94 | 0.24 | 0.30 |
| Total debt | n/a | 1.14 | 1.65 | 1.49 | n/a | 3.10 | 3.75 | 4.43 | 5.26 | 6.23 |
| Net cash (debt) | n/a | −1.10 | −1.49 | −1.30 | n/a | −2.76 | −2.42 | −3.49 | −5.02 | −5.93 |
| Shareholders’ equity | 1.40 | 0.47 | 1.65 | 2.06 | 3.39 | 3.42 | 3.47 | 3.54 | 3.83 | 4.31 |
| Debt to equity | n/a | 2.42 | 1.00 | 0.72 | n/a | 0.91 | 1.08 | 1.25 | 1.37 | 1.45 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 11,601.5% | 9,120.5% | 2,893.1% | 5,962.2% | 33,258.3% | 18,555.4% | 5,368.4% | 1,370.1% | 1,492.6% | 2,742.3% | |
| 2,001.2% | 2,735.7% | 947.7% | 4,425.3% | 24,445.4% | 13,699.5% | 3,837.2% | 1,079.3% | 1,159.1% | 2,491.9% | |
| −29,078.6% | −24,170.6% | 6,041.0% | −25,351.9% | −92,171.7% | 34,882.8% | 48,628.8% | −11,815.3% | −16,878.8% | −8,274.8% | |
| Spending | ||||||||||
| 661.8% | 184.4% | 145.0% | 69.0% | 158.4% | 107.8% | 57.8% | 10.3% | 6.4% | 59.3% | |
| 12.0% | 7.3% | 8.7% | 25.8% | 26.5% | 26.2% | 28.5% | 21.2% | 22.3% | 9.1% | |
| Returns | ||||||||||
| 4.7% | 21.5% | 5.3% | 19.1% | 48.6% | 29.4% | 13.7% | 4.1% | 8.1% | 11.6% | |
| n/a | 1.4% | 1.2% | 3.9% | 5.2% | 5.3% | 2.8% | 0.8% | 1.2% | 1.7% | |
| Balance and payout | ||||||||||
| n/a | 2.42 | 1.00 | 0.72 | n/a | 0.91 | 1.08 | 1.25 | 1.37 | 1.45 | |
| n/a | 76.7% | 77.9% | 79.8% | 89.3% | 81.8% | 79.4% | 81.2% | 85.3% | 85.3% | |
| n/a | n/a | 11.5% | 2.5% | 1.9% | 5.3% | 11.5% | 28.7% | 16.7% | 12.5% | |
| n/a | n/a | 2.7% | n/a | n/a | 39.6% | 7.6% | n/a | n/a | n/a | |