Closing prices at the end of each trading day, from 29 Jun 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 1.19 | 1.51 | 3.60 | 2.42 | 2.50 |
| Growth | +26.3% | +138.3% | −32.7% | +3.3% | |
| Net income | 0.07 | 0.05 | 2.13 | 0.11 | 0.23 |
| Growth | −23.0% | +3,954.2% | −94.7% | +99.0% | |
| EPS, diluted | 0.34 | 0.26 | 18.65 | 0.98 | 2.11 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net margin | 5.7% | 3.5% | 59.3% | 4.7% | 9.0% |
| Free cash flow margin | 28.3% | 47.9% | 13.6% | 25.4% | −16.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 0.35 | 0.74 | 0.50 | 0.62 | −0.41 |
| Capital expenditure | −0.01 | −0.02 | −0.01 | −0.00 | −0.00 |
| Free cash flow | 0.34 | 0.72 | 0.49 | 0.61 | −0.41 |
| Growth | +113.3% | −32.4% | +25.5% | −166.7% | |
| Buybacks | −0.32 | 0.00 | 0.00 | −0.11 | −0.26 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.48 | 1.22 | 0.71 | 0.74 | 0.87 |
| Total debt | n/a | 0.45 | 0.45 | 0.45 | 0.84 |
| Net cash (debt) | n/a | 0.77 | 0.26 | 0.29 | 0.03 |
| Shareholders’ equity | 2.02 | 1.98 | 2.45 | 2.45 | 2.40 |
| Debt to equity | n/a | 0.23 | 0.18 | 0.18 | 0.35 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Margins | |||||
| 6.6% | 5.3% | 56.9% | 5.6% | 11.0% | |
| 5.7% | 3.5% | 59.3% | 4.7% | 9.0% | |
| 28.3% | 47.9% | 13.6% | 25.4% | −16.4% | |
| Spending | |||||
| 10.9% | 11.0% | 2.3% | 3.9% | 3.9% | |
| 0.6% | 1.2% | 0.2% | 0.2% | 0.0% | |
| 0.5% | 22.2% | −4.2% | 16.9% | 18.2% | |
| Returns | |||||
| 3.4% | 2.7% | 87.0% | 4.6% | 9.4% | |
| n/a | 0.6% | 21.3% | 1.0% | 1.8% | |
| Balance and payout | |||||
| n/a | 0.23 | 0.18 | 0.18 | 0.35 | |
| n/a | 76.1% | 75.6% | 79.2% | 80.7% | |
| 94.7% | 0.0% | 0.0% | 17.2% | n/a | |