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 |
|---|---|---|---|
| Margins | |||
| 61.4% | 35.5% | 37.4% | |
| 56.1% | 43.9% | 24.4% | |
| 45.8% | 35.1% | 19.8% | |
| −44.8% | −232.7% | −49.4% | |
| Spending | |||
| 6.2% | 12.8% | 2.5% | |
| 2.8% | 6.3% | 3.1% | |
| 102.5% | 275.9% | 97.1% | |
| 18.4% | 20.0% | 18.7% | |
| Returns | |||
| n/a | 60.3% | 40.5% | |
| n/a | 4.0% | 5.1% | |
| Balance and payout | |||
| n/a | 10.11 | 5.07 | |
| n/a | 81.8% | 77.6% | |
| 4.5% | 8.0% | 17.0% | |