Closing prices at the end of each trading day, from 2 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.
| FY2022 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 3.21 | 1.57 | 2.52 |
| Growth | −51.0% | +60.0% | |
| Operating income | 0.24 | 0.23 | −0.09 |
| Net income | −1.29 | 1.00 | −0.22 |
| Growth | −121.9% | ||
| EPS, diluted | n/a | 17.67 | −4.79 |
| Growth | −127.1% |
| FY2022 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | 7.5% | 14.4% | −3.6% |
| Net margin | −40.3% | 63.4% | −8.7% |
| Free cash flow margin | −1.4% | 10.9% | 24.1% |
| FY2022 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 0.19 | 0.26 | 0.70 |
| Capital expenditure | −0.23 | −0.09 | −0.10 |
| Free cash flow | −0.05 | 0.17 | 0.61 |
| Growth | +254.4% | ||
| Buybacks | 0.00 | −1.96 | −0.10 |
| FY2022 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 0.99 | 0.33 | 0.69 |
| Total debt | n/a | 3.00 | 6.81 |
| Net cash (debt) | n/a | −2.68 | −6.12 |
| Shareholders’ equity | −0.48 | 1.39 | 1.09 |
| Debt to equity | n/a | 2.17 | 6.23 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Operations | |||
| 0.19 | 0.26 | 0.70 | |
| Growth | +36.9% | +175.0% | |
| 0.52 | 0.30 | 0.28 | |
| Investment | |||
| −0.23 | −0.09 | −0.10 | |
| calc | −0.05 | 0.17 | 0.61 |
| Growth | +254.4% | ||
| calc | n/a | 3.03 | 13.26 |
| −0.37 | 1.17 | −4.00 | |
| Financing | |||
| 0.43 | −1.96 | 3.69 | |
| 0.00 | −1.96 | −0.10 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.