Closing prices at the end of each trading day, from 24 Jan 2025. 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.
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Revenue | 7.90 | 4.97 | 13.77 |
| Growth | −37.0% | +176.9% | |
| Operating income | 4.85 | 1.76 | 5.16 |
| Net income | 3.62 | 1.75 | 2.73 |
| Growth | −51.7% | +56.5% | |
| EPS, diluted | 1.25 | 0.57 | 0.86 |
| Growth | −54.4% | +50.9% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating margin | 61.4% | 35.5% | 37.4% |
| Net margin | 45.8% | 35.1% | 19.8% |
| Free cash flow margin | −44.8% | −232.7% | −49.4% |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Operating cash flow | 4.55 | 2.15 | 6.57 |
| Capital expenditure | −8.09 | −13.72 | −13.37 |
| Free cash flow | −3.54 | −11.57 | −6.80 |
| Growth | |||
| Dividends paid | −0.16 | −0.14 | −0.47 |
| FY2023 | FY2024 | FY2025 | |
|---|---|---|---|
| Cash | 5.87 | 3.61 | 2.36 |
| Total debt | n/a | 29.28 | 34.21 |
| Net cash (debt) | n/a | −25.67 | −31.85 |
| Shareholders’ equity | n/a | 2.90 | 6.74 |
| Debt to equity | n/a | 10.11 | 5.07 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|
| Assets | |||
| 5.87 | 3.61 | 2.36 | |
| n/a | 0.36 | 0.92 | |
| n/a | 0.17 | 0.25 | |
| n/a | 43.49 | 53.45 | |
| Growth | +22.9% | ||
| Liabilities | |||
| n/a | 0.19 | 0.81 | |
| n/a | 29.09 | 33.39 | |
| calc | n/a | 29.28 | 34.21 |
| n/a | 35.60 | 41.45 | |
| Equity | |||
| n/a | 2.61 | 4.72 | |
| n/a | 2.90 | 6.74 | |
| Growth | +132.8% | ||
| Per share and net cash | |||
| calc | n/a | −25.67 | −31.85 |
Lines marked calc are worked out here from filed figures; point at one for how.