Closing prices at the end of each trading day, from 10 May 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.93 | 10.43 | 13.00 | 11.14 | 17.46 | 31.88 | 37.28 | 43.98 | 52.02 |
| Growth | +31.5% | +24.6% | −14.3% | +56.7% | +82.6% | +17.0% | +18.0% | +18.3% | |
| Operating income | −4.08 | −3.03 | −8.60 | −4.86 | −3.83 | −1.83 | 1.11 | 2.80 | 5.57 |
| Net income | −4.03 | 1.00 | −8.51 | −6.77 | −0.50 | −9.14 | 1.89 | 9.86 | 10.05 |
| Growth | −953.2% | +422.3% | +2.0% | ||||||
| EPS, diluted | −9.46 | 0.00 | −6.81 | −3.86 | −0.29 | −4.65 | 0.87 | 4.56 | 4.73 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −51.4% | −29.1% | −66.1% | −43.7% | −22.0% | −5.7% | 3.0% | 6.4% | 10.7% |
| Net margin | −50.8% | 9.6% | −65.4% | −60.8% | −2.8% | −28.7% | 5.1% | 22.4% | 19.3% |
| Free cash flow margin | −28.2% | −20.1% | −37.8% | −30.2% | −4.3% | 1.2% | 9.0% | 15.7% | 18.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.42 | −1.54 | −4.32 | −2.75 | −0.45 | 0.64 | 3.59 | 7.14 | 10.10 |
| Capital expenditure | −0.82 | −0.56 | −0.59 | −0.62 | −0.30 | −0.25 | −0.22 | −0.24 | −0.34 |
| Free cash flow | −2.24 | −2.10 | −4.91 | −3.36 | −0.74 | 0.39 | 3.36 | 6.90 | 9.76 |
| Growth | +762.1% | +105.1% | +41.6% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −1.25 | −6.52 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.39 | 6.41 | 10.87 | 5.65 | 4.30 | 4.21 | 4.68 | 5.89 | 7.11 |
| Total debt | n/a | 6.90 | 5.73 | 7.59 | 9.30 | 9.29 | 9.48 | 9.50 | 10.52 |
| Net cash (debt) | n/a | −0.49 | 5.14 | −1.94 | −5.01 | −5.08 | −4.80 | −3.60 | −3.42 |
| Shareholders’ equity | −8.56 | −7.39 | 14.19 | 12.27 | 14.46 | 7.34 | 11.25 | 21.56 | 27.04 |
| Debt to equity | n/a | n/a | 0.40 | 0.62 | 0.64 | 1.27 | 0.84 | 0.44 | 0.39 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| −51.4% | −29.1% | −66.1% | −43.7% | −22.0% | −5.7% | 3.0% | 6.4% | 10.7% | |
| −57.7% | 12.6% | −64.9% | −62.4% | −5.9% | −29.6% | 6.2% | 9.4% | 11.2% | |
| −50.8% | 9.6% | −65.4% | −60.8% | −2.8% | −28.7% | 5.1% | 22.4% | 19.3% | |
| −28.2% | −20.1% | −37.8% | −30.2% | −4.3% | 1.2% | 9.0% | 15.7% | 18.8% | |
| Spending | |||||||||
| 15.1% | 14.4% | 37.2% | 19.8% | 11.8% | 8.8% | 8.5% | 7.1% | 6.5% | |
| 28.5% | 20.0% | 25.4% | 23.9% | 13.3% | 9.8% | 7.2% | 8.3% | 6.2% | |
| 10.4% | 5.3% | 4.5% | 5.5% | 1.7% | 0.8% | 0.6% | 0.6% | 0.6% | |
| n/a | 21.6% | n/a | n/a | n/a | n/a | 9.2% | −139.6% | −74.9% | |
| Returns | |||||||||
| n/a | n/a | −59.9% | −55.2% | −3.4% | −124.5% | 16.8% | 45.7% | 37.2% | |
| n/a | 4.2% | −26.8% | −20.4% | −1.3% | −28.5% | 4.9% | 19.2% | 16.3% | |
| Balance and payout | |||||||||
| n/a | n/a | 0.40 | 0.62 | 0.64 | 1.27 | 0.84 | 0.44 | 0.39 | |
| n/a | 71.7% | 52.2% | 58.6% | 60.4% | 73.5% | 67.2% | 56.1% | 54.6% | |
| n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 18.2% | 66.8% | |