Closing prices at the end of each trading day, from 13 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 | 0.01 | 0.12 | 0.18 | 0.50 | 0.60 | 0.61 | 0.53 | 0.46 | 0.52 | 0.62 |
| Growth | +1,025.4% | +58.2% | +170.4% | +20.5% | +2.3% | −13.8% | −14.0% | +13.4% | +19.4% | |
| Net income | 0.03 | 0.00 | 0.29 | −0.06 | 0.65 | 0.48 | 0.27 | 0.14 | 0.28 | 0.47 |
| Growth | −91.1% | +9,748.3% | −120.2% | −26.5% | −44.4% | −46.4% | +94.6% | +69.4% | ||
| EPS, diluted | 0.83 | 0.03 | 2.78 | −0.53 | 5.16 | 3.91 | 2.44 | 1.42 | 2.97 | 5.13 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 318.6% | 2.5% | 157.0% | −11.8% | 108.1% | 77.6% | 50.0% | 31.2% | 53.5% | 75.9% |
| Free cash flow margin | 2,200.0% | 233.2% | 373.3% | 32.0% | 171.9% | 186.7% | 128.3% | 99.6% | 113.5% | 80.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.24 | 0.29 | 0.71 | 0.17 | 1.06 | 1.17 | 0.71 | 0.49 | 0.60 | 0.52 |
| Capital expenditure | −0.01 | −0.02 | −0.03 | −0.01 | −0.03 | −0.02 | −0.03 | −0.04 | −0.01 | −0.02 |
| Free cash flow | 0.23 | 0.27 | 0.69 | 0.16 | 1.03 | 1.15 | 0.68 | 0.45 | 0.59 | 0.50 |
| Growth | +19.3% | +153.3% | −76.8% | +547.2% | +11.2% | −40.8% | −33.2% | +29.2% | −15.5% | |
| Buybacks | −0.00 | −0.00 | −0.07 | −0.00 | 0.00 | −0.00 | −0.01 | −0.00 | 0.00 | −0.00 |
| Dividends paid | −0.04 | −0.06 | −0.10 | −0.11 | −0.12 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.18 | 0.53 | 0.73 | 0.73 | 0.89 | 1.07 | 0.98 | 0.82 | 0.87 | 1.06 |
| Total debt | 0.56 | 1.39 | 0.91 | 1.92 | 1.64 | 1.61 | 1.80 | 1.73 | 1.74 | 2.04 |
| Net cash (debt) | −0.38 | −0.86 | −0.18 | −1.19 | −0.75 | −0.53 | −0.81 | −0.91 | −0.87 | −0.98 |
| Shareholders’ equity | 0.15 | 0.83 | 1.05 | 0.93 | 1.47 | 1.55 | 1.34 | 1.20 | 1.25 | 1.58 |
| Debt to equity | 3.88 | 1.67 | 0.86 | 2.06 | 1.12 | 1.04 | 1.34 | 1.44 | 1.39 | 1.29 |
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 | ||||||||||
| 0.18 | 0.53 | 0.73 | 0.73 | 0.89 | 1.07 | 0.98 | 0.82 | 0.87 | 1.06 | |
| 0.03 | 0.14 | 0.11 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.72 | 0.84 | 0.84 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | 1.15 | |
| 3.69 | 7.32 | 7.38 | 9.61 | 9.97 | 10.32 | 10.58 | 14.47 | 15.36 | 20.15 | |
| Growth | +98.2% | +0.8% | +30.2% | +3.7% | +3.6% | +2.6% | +36.7% | +6.2% | +31.2% | |
| Liabilities | ||||||||||
| 0.56 | 1.39 | 0.91 | 1.92 | 1.64 | 1.61 | 1.80 | 1.73 | 1.74 | 2.04 | |
| calc | 0.56 | 1.39 | 0.91 | 1.92 | 1.64 | 1.61 | 1.80 | 1.73 | 1.74 | 2.04 |
| 3.16 | 6.17 | 5.89 | 8.38 | 8.11 | 8.46 | 8.93 | 13.06 | 13.87 | 18.18 | |
| Equity | ||||||||||
| −0.00 | −0.06 | 0.10 | −0.09 | 0.42 | 0.83 | 0.97 | 1.00 | 1.17 | 1.52 | |
| 0.15 | 0.83 | 1.05 | 0.93 | 1.47 | 1.55 | 1.34 | 1.20 | 1.25 | 1.58 | |
| Growth | +470.2% | +26.6% | −11.5% | +57.7% | +5.5% | −13.4% | −10.4% | +4.3% | +26.2% | |
| Per share and net cash | ||||||||||
| calc | −0.38 | −0.86 | −0.18 | −1.19 | −0.75 | −0.53 | −0.81 | −0.91 | −0.87 | −0.98 |
Lines marked calc are worked out here from filed figures; point at one for how.