Closing prices at the end of each trading day, from 22 Jul 2021. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 0.77 | 1.02 | 1.43 | 1.71 | 2.03 | 2.46 | 2.99 |
| Growth | +33.1% | +40.7% | +19.5% | +18.4% | +21.2% | +21.9% | |
| Operating income | 0.10 | 0.16 | 0.19 | 0.29 | 0.36 | 0.43 | 0.49 |
| Net income | 0.06 | 0.07 | 0.07 | 0.06 | 0.06 | 0.09 | 0.06 |
| Growth | +6.1% | −3.3% | −7.3% | −0.0% | +55.1% | −33.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 13.2% | 15.6% | 13.0% | 16.9% | 17.7% | 17.4% | 16.5% |
| Net margin | 8.4% | 6.7% | 4.6% | 3.6% | 3.0% | 3.9% | 2.1% |
| Free cash flow margin | 19.5% | 12.8% | −4.9% | 19.1% | 23.5% | 21.0% | 21.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.15 | 0.14 | 0.27 | 0.34 | 0.48 | 0.51 | 0.64 |
| Capital expenditure | −0.00 | −0.01 | −0.34 | −0.01 | 0.00 | 0.00 | −0.00 |
| Free cash flow | 0.15 | 0.13 | −0.07 | 0.33 | 0.48 | 0.51 | 0.64 |
| Growth | −12.9% | −153.5% | +45.6% | +7.9% | +24.4% | ||
| Dividends paid | n/a | n/a | n/a | 0.00 | 0.00 | −0.08 | −0.06 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.40 | 0.90 | 1.14 | 0.99 | 0.84 | 0.54 | 0.16 |
| Total debt | n/a | 1.57 | 1.57 | 1.95 | 1.94 | 3.23 | 3.29 |
| Net cash (debt) | n/a | −0.67 | −0.43 | −0.96 | −1.11 | −2.69 | −3.13 |
| Shareholders’ equity | n/a | n/a | 0.59 | 0.48 | 0.56 | 0.63 | 0.65 |
| Debt to equity | n/a | n/a | 2.63 | 4.08 | 3.47 | 5.15 | 5.08 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 0.40 | 0.90 | 1.14 | 0.99 | 0.84 | 0.54 | 0.16 | |
| n/a | 0.02 | 0.02 | 0.03 | 0.04 | 0.05 | 0.07 | |
| 0.53 | 1.22 | 1.31 | 1.31 | 1.65 | 2.65 | 3.23 | |
| n/a | 4.53 | 5.46 | 6.38 | 7.25 | 9.65 | 10.56 | |
| Growth | +20.5% | +16.9% | +13.5% | +33.2% | +9.5% | ||
| Liabilities | |||||||
| n/a | 1.57 | 1.57 | 1.95 | 1.94 | 3.23 | 3.29 | |
| calc | n/a | 1.57 | 1.57 | 1.95 | 1.94 | 3.23 | 3.29 |
| n/a | 4.22 | 4.86 | 5.57 | 6.27 | 8.55 | 9.31 | |
| Equity | |||||||
| n/a | −0.35 | −0.01 | 0.05 | 0.11 | 0.12 | 0.12 | |
| n/a | n/a | 0.59 | 0.48 | 0.56 | 0.63 | 0.65 | |
| Growth | −19.6% | +17.0% | +12.1% | +3.3% | |||
| Per share and net cash | |||||||
| calc | n/a | −0.67 | −0.43 | −0.96 | −1.11 | −2.69 | −3.13 |
Lines marked calc are worked out here from filed figures; point at one for how.