Closing prices at the end of each trading day, from 6 Aug 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 | |
|---|---|---|---|---|---|---|---|---|
| Net income | 0.00 | 0.00 | 0.20 | 0.31 | 0.05 | −0.02 | 0.03 | −0.07 |
| Growth | +55.7% | −84.9% | −134.5% | −334.5% | ||||
| EPS, diluted | n/a | n/a | 1.76 | 2.32 | 0.28 | −0.15 | 0.21 | −0.05 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.43 | −6.98 | −1.68 | 7.74 | 10.82 | 0.11 | −2.63 | −3.93 |
| Capital expenditure | −0.06 | −0.05 | −0.11 | −0.12 | −0.09 | −0.06 | −0.07 | −0.09 |
| Free cash flow | 1.37 | −7.03 | −1.78 | 7.63 | 10.73 | 0.05 | −2.70 | −4.02 |
| Growth | −614.2% | +40.7% | −99.5% | −5,390.2% | ||||
| Buybacks | 0.00 | 0.00 | 0.00 | −0.23 | −0.18 | 0.00 | 0.00 | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 1.09 | 1.39 | 1.97 | 2.13 | 0.72 | 1.11 | 1.27 | 2.70 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10.42 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −7.73 |
| Shareholders’ equity | 2.79 | 3.52 | 7.88 | 9.76 | 8.48 | 8.30 | 9.04 | 22.90 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.46 |
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 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 1.09 | 1.39 | 1.97 | 2.13 | 0.72 | 1.11 | 1.27 | 2.70 | |
| n/a | 0.18 | 0.21 | 0.25 | 0.27 | 0.25 | 0.21 | 0.26 | |
| n/a | n/a | 0.02 | 1.15 | 1.10 | 1.10 | 1.14 | 10.61 | |
| n/a | 20.12 | 37.53 | 32.77 | 20.08 | 19.23 | 24.51 | 60.69 | |
| Growth | +86.5% | −12.7% | −38.7% | −4.2% | +27.4% | +147.6% | ||
| Liabilities | ||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10.42 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10.42 |
| n/a | 16.61 | 29.65 | 23.02 | 11.61 | 10.93 | 15.47 | 37.79 | |
| Equity | ||||||||
| n/a | 0.00 | 0.21 | 0.38 | 0.30 | 0.28 | 0.31 | 0.12 | |
| 2.79 | 3.52 | 7.88 | 9.76 | 8.48 | 8.30 | 9.04 | 22.90 | |
| Growth | +26.1% | +124.2% | +23.8% | −13.2% | −2.0% | +8.9% | +153.2% | |
| Per share and net cash | ||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −7.73 |
Lines marked calc are worked out here from filed figures; point at one for how.