Closing prices at the end of each trading day, from 17 Oct 2017. 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 | 0.19 | 0.90 | 0.89 | 1.23 | 1.51 | 2.60 | 3.61 | 3.85 | 4.01 |
| Growth | +378.6% | −0.4% | +37.0% | +23.2% | +72.3% | +38.9% | +6.6% | +4.1% | |
| Operating income | 0.14 | 0.14 | 0.05 | 0.32 | n/a | n/a | n/a | n/a | n/a |
| Net income | 0.04 | 0.52 | 0.55 | 0.89 | 1.01 | 1.12 | 2.51 | 2.68 | 2.78 |
| Growth | +1,075.7% | +4.3% | +63.3% | +13.7% | +10.2% | +124.9% | +6.6% | +3.6% | |
| EPS, diluted | n/a | 1.43 | 1.24 | 1.75 | 1.76 | 1.27 | 2.47 | 2.56 | 2.61 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 76.9% | 15.6% | 5.8% | 26.2% | n/a | n/a | n/a | n/a | n/a |
| Net margin | 23.7% | 58.3% | 61.0% | 72.8% | 67.2% | 43.0% | 69.6% | 69.6% | 69.3% |
| Free cash flow margin | n/a | 56.0% | 75.9% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 0.50 | 0.68 | 0.88 | 0.90 | 1.94 | 2.18 | 2.38 | 2.51 |
| Capital expenditure | n/a | −0.00 | −0.00 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | n/a | 0.50 | 0.68 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +35.0% | ||||||||
| Dividends paid | n/a | −0.26 | −0.50 | −0.61 | −0.76 | −1.22 | −1.58 | −1.75 | −1.85 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.18 | 0.58 | 1.10 | 0.32 | 0.74 | 0.21 | 0.52 | 0.52 | 0.56 |
| Total debt | 4.12 | 4.12 | 4.79 | 6.77 | 4.69 | 13.74 | 16.72 | 16.73 | 16.77 |
| Net cash (debt) | −3.94 | −3.54 | −3.69 | −6.45 | −3.95 | −13.53 | −16.20 | −16.21 | −16.21 |
| Shareholders’ equity | 4.69 | 6.82 | 7.97 | 9.42 | 12.11 | 21.93 | 25.26 | 26.54 | 27.80 |
| Debt to equity | 0.88 | 0.60 | 0.60 | 0.72 | 0.39 | 0.63 | 0.66 | 0.63 | 0.60 |
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 | |||||||||
| 76.9% | 15.6% | 5.8% | 26.2% | n/a | n/a | n/a | n/a | n/a | |
| 22.7% | 59.4% | 62.1% | 73.2% | 68.0% | 43.8% | 70.6% | 70.9% | 70.4% | |
| 23.7% | 58.3% | 61.0% | 72.8% | 67.2% | 43.0% | 69.6% | 69.6% | 69.3% | |
| n/a | 56.0% | 75.9% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | |||||||||
| n/a | 2.7% | 2.7% | 2.5% | 2.2% | 1.9% | 1.7% | 1.8% | 1.6% | |
| n/a | 0.1% | 0.3% | n/a | n/a | n/a | n/a | n/a | n/a | |
| −4.5% | 0.3% | 0.3% | 0.1% | 0.3% | 0.3% | −0.2% | 0.4% | 0.1% | |
| Returns | |||||||||
| 0.9% | 7.7% | 6.9% | 9.5% | 8.4% | 5.1% | 10.0% | 10.1% | 10.0% | |
| 0.5% | 4.6% | 4.1% | 5.2% | 5.8% | 3.0% | 5.7% | 5.9% | 5.9% | |
| Balance and payout | |||||||||
| 0.88 | 0.60 | 0.60 | 0.72 | 0.39 | 0.63 | 0.66 | 0.63 | 0.60 | |
| 51.0% | 39.1% | 39.3% | 44.4% | 30.7% | 40.7% | 41.8% | 40.6% | 39.6% | |
| n/a | 50.2% | 92.3% | 68.7% | 74.8% | 109.1% | 63.0% | 65.4% | 66.8% | |
| n/a | 52.2% | 74.2% | n/a | n/a | n/a | n/a | n/a | n/a | |