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 | 0.28 | 0.40 | 0.65 | 1.13 | 1.76 | 2.84 | 3.83 | 4.15 | 4.46 | 5.07 |
| Growth | +43.9% | +62.9% | +74.5% | +55.3% | +61.3% | +34.6% | +8.6% | +7.3% | +13.7% | |
| Operating income | −0.04 | −0.07 | −0.12 | −0.37 | −0.49 | −0.92 | −1.21 | −0.88 | −0.05 | 0.16 |
| Net income | −0.04 | −0.06 | −0.12 | −0.31 | −0.49 | −0.95 | −1.26 | −1.02 | −0.11 | 0.03 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −2.36 | −3.35 | −5.45 | −6.86 | −5.54 | −0.66 | 0.21 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 56.5% | 54.2% | 53.7% | 53.7% | 52.0% | 48.9% | 47.4% | 49.2% | 51.1% | 48.9% |
| Operating margin | −14.9% | −16.6% | −17.7% | −32.6% | −28.0% | −32.2% | −31.5% | −21.1% | −1.2% | 3.1% |
| Net margin | −14.9% | −16.0% | −18.8% | −27.1% | −27.9% | −33.4% | −32.8% | −24.4% | −2.5% | 0.7% |
| Free cash flow margin | −1.5% | −3.1% | 0.4% | −2.8% | 0.4% | −3.7% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.01 | −0.00 | 0.01 | 0.01 | 0.03 | −0.06 | −0.25 | 0.41 | 0.72 | 1.00 |
| Capital expenditure | −0.01 | −0.01 | −0.01 | −0.05 | −0.03 | −0.05 | n/a | n/a | n/a | n/a |
| Free cash flow | −0.00 | −0.01 | 0.00 | −0.03 | 0.01 | −0.10 | n/a | n/a | n/a | n/a |
| Growth | −1,189.8% | −1,622.0% | ||||||||
| Buybacks | −0.00 | −0.00 | 0.00 | 0.00 | n/a | 0.00 | 0.00 | −0.67 | −2.33 | −0.87 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.31 | 0.12 | 0.49 | 0.25 | 0.93 | 1.48 | 0.65 | 0.66 | 0.42 | 0.68 |
| Total debt | n/a | n/a | n/a | n/a | 0.30 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 0.63 | 0.49 | −0.34 | −0.33 | −0.57 | −0.31 |
| Shareholders’ equity | 0.33 | 0.36 | 0.44 | 4.28 | 8.45 | 11.03 | 10.56 | 9.73 | 7.95 | 7.82 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.04 | 0.09 | 0.09 | 0.10 | 0.12 | 0.13 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.31 | 0.12 | 0.49 | 0.25 | 0.93 | 1.48 | 0.65 | 0.66 | 0.42 | 0.68 | |
| 0.03 | 0.04 | 0.10 | 0.15 | 0.25 | 0.39 | 0.55 | 0.56 | 0.59 | 0.64 | |
| 0.04 | 0.05 | 0.06 | 0.14 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.00 | 0.02 | 0.04 | 2.30 | 4.60 | 5.26 | 5.28 | 5.24 | 5.24 | 5.29 | |
| 0.41 | 0.45 | 1.03 | 5.15 | 9.49 | 13.00 | 12.56 | 11.61 | 9.87 | 9.77 | |
| Growth | +9.0% | +128.7% | +400.7% | +84.2% | +37.0% | −3.3% | −7.6% | −15.0% | −1.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.30 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | |
| calc | n/a | n/a | n/a | n/a | 0.30 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 |
| 0.08 | 0.09 | 0.59 | 0.87 | 1.03 | 1.97 | 2.01 | 1.88 | 1.91 | 1.95 | |
| Equity | ||||||||||
| −0.19 | −0.25 | −0.37 | −0.68 | −1.17 | −2.12 | −3.38 | −5.07 | −7.52 | −8.34 | |
| 0.33 | 0.36 | 0.44 | 4.28 | 8.45 | 11.03 | 10.56 | 9.73 | 7.95 | 7.82 | |
| Growth | +9.2% | +21.8% | +876.5% | +97.5% | +30.5% | −4.3% | −7.8% | −18.3% | −1.7% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 0.63 | 0.49 | −0.34 | −0.33 | −0.57 | −0.31 |
| 87.2 | 94.0 | 100.1 | 138.4 | 164.0 | 180.5 | 186.0 | 181.9 | 152.6 | 152.4 | |
| calc | 3.78 | 3.83 | 4.38 | 30.92 | 51.53 | 61.13 | 56.78 | 53.49 | 52.11 | 51.32 |
Lines marked calc are worked out here from filed figures; point at one for how.