Closing prices at the end of each trading day, from 12 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 | 1.70 | 2.49 | 3.05 | 4.16 | 6.21 | 7.57 | 8.93 | 9.87 | 11.02 | 12.00 |
| Growth | +46.2% | +22.5% | +36.6% | +49.1% | +22.1% | +17.9% | +10.5% | +11.7% | +8.9% | |
| Operating income | 0.01 | 0.12 | 0.64 | 1.20 | 2.86 | 2.78 | 4.31 | 3.83 | −0.23 | 4.17 |
| Net income | −0.11 | 0.26 | 2.10 | 1.18 | 2.71 | 2.34 | 3.32 | 3.62 | −0.54 | 3.95 |
| Growth | +695.8% | −43.9% | +130.4% | −13.6% | +41.8% | +9.0% | −114.8% | |||
| EPS, diluted | −0.46 | 1.04 | 8.09 | 4.51 | 10.29 | 9.01 | 12.82 | 13.89 | −2.08 | 15.32 |
| Growth | +677.9% | −44.3% | +128.2% | −12.4% | +42.3% | +8.3% | −115.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 0.6% | 5.0% | 20.8% | 28.8% | 46.0% | 36.7% | 48.2% | 38.8% | −2.1% | 34.8% |
| Net margin | −6.6% | 10.6% | 68.8% | 28.3% | 43.7% | 30.9% | 37.2% | 36.7% | −4.9% | 32.9% |
| Free cash flow margin | 10.5% | 30.0% | 38.5% | 35.9% | 48.2% | 31.8% | 44.0% | 33.8% | −7.2% | 26.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.24 | 0.84 | 1.27 | 1.57 | 3.25 | 2.64 | 4.13 | 3.54 | −0.49 | 3.63 |
| Capital expenditure | −0.06 | −0.10 | −0.10 | −0.08 | −0.26 | −0.24 | −0.20 | −0.20 | −0.30 | −0.44 |
| Free cash flow | 0.18 | 0.75 | 1.17 | 1.49 | 2.99 | 2.41 | 3.93 | 3.34 | −0.79 | 3.19 |
| Growth | +315.2% | +57.6% | +27.2% | +100.4% | −19.5% | +63.0% | −15.0% | −123.7% | ||
| Buybacks | 0.00 | 0.00 | −0.35 | −0.19 | −0.54 | −1.43 | 0.00 | −0.43 | −1.18 | −2.02 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.18 | 1.67 | 2.65 | 3.11 | 5.99 | 6.80 | 10.50 | 10.37 | 4.57 | 5.08 |
| Shareholders’ equity | 1.16 | 2.03 | 4.44 | 6.09 | 8.69 | 10.10 | 13.91 | 17.58 | 16.41 | 18.67 |
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 | ||||||||||
| 1.18 | 1.67 | 2.65 | 3.11 | 5.99 | 6.80 | 10.50 | 10.37 | 4.57 | 5.08 | |
| 0.20 | 0.28 | 0.41 | 0.63 | 0.89 | 1.14 | 1.44 | 1.56 | 1.61 | 2.05 | |
| 0.08 | 0.11 | 0.12 | 0.17 | 0.28 | 0.35 | 0.46 | 0.74 | 1.21 | 1.69 | |
| 0.70 | 0.79 | 0.81 | 0.75 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.05 | 0.05 | 0.05 | 1.00 | 1.00 | 1.00 | 1.09 | 1.09 | 1.09 | 1.09 | |
| 2.90 | 3.55 | 6.25 | 8.32 | 11.75 | 13.43 | 18.15 | 22.73 | 22.53 | 25.64 | |
| Growth | +22.4% | +76.1% | +33.2% | +41.3% | +14.3% | +35.1% | +25.2% | −0.9% | +13.8% | |
| Liabilities | ||||||||||
| 1.56 | 1.50 | 1.81 | 2.23 | 3.07 | 3.33 | 4.24 | 5.15 | 6.12 | 6.98 | |
| Equity | ||||||||||
| −5.37 | −5.12 | −2.99 | −1.85 | 0.86 | 3.20 | 6.52 | 10.14 | 9.61 | 13.56 | |
| 1.16 | 2.03 | 4.44 | 6.09 | 8.69 | 10.10 | 13.91 | 17.58 | 16.41 | 18.67 | |
| Growth | +75.4% | +118.6% | +37.2% | +42.8% | +16.3% | +37.7% | +26.4% | −6.7% | +13.7% | |
| Per share and net cash | ||||||||||
| 248.3 | 253.3 | 255.2 | 259.0 | 259.9 | 254.5 | 257.0 | 257.7 | 256.9 | 254.0 | |
| calc | 4.66 | 8.01 | 17.38 | 23.50 | 33.42 | 39.69 | 54.13 | 68.22 | 63.87 | 73.49 |
Lines marked calc are worked out here from filed figures; point at one for how.