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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 3.60 | 6.96 | 16.82 | 13.99 | 13.18 | 12.98 |
| Growth | +93.4% | +141.6% | −16.8% | −5.8% | −1.5% | |
| Operating income | −5.17 | 3.49 | 9.19 | 3.31 | 4.51 | 3.89 |
| Net income | −4.03 | 1.98 | 6.50 | 1.66 | 3.57 | 2.72 |
| Growth | +227.7% | −74.5% | +115.2% | −23.9% | ||
| EPS, diluted | −4.24 | 2.04 | 4.26 | 0.87 | 1.87 | 1.42 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Gross margin | 17.1% | 44.8% | 61.1% | 46.3% | 43.1% | 34.9% |
| Operating margin | −143.6% | 50.2% | 54.6% | 23.6% | 34.3% | 30.0% |
| Net margin | −111.9% | 28.5% | 38.6% | 11.9% | 27.1% | 20.9% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 1.85 | 3.79 | 8.81 | 6.15 | 5.85 | 7.19 |
| Buybacks | n/a | n/a | −0.05 | 0.00 | 0.00 | −0.05 |
| Dividends paid | −0.45 | −0.29 | −2.56 | −4.25 | −2.45 | −2.01 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 3.60 | 3.03 | 6.20 | 1.74 | 3.92 | 5.71 |
| Total debt | n/a | 5.15 | 4.88 | 4.88 | 9.01 | 11.18 |
| Net cash (debt) | n/a | −2.13 | 1.32 | −3.14 | −5.08 | −5.47 |
| Shareholders’ equity | 12.88 | 13.44 | 36.34 | 34.40 | 35.40 | 35.91 |
| Debt to equity | n/a | 0.38 | 0.13 | 0.14 | 0.25 | 0.31 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 17.1% | 44.8% | 61.1% | 46.3% | 43.1% | 34.9% | |
| −143.6% | 50.2% | 54.6% | 23.6% | 34.3% | 30.0% | |
| −151.1% | 47.3% | 54.6% | 23.4% | 33.2% | 29.6% | |
| −111.9% | 28.5% | 38.6% | 11.9% | 27.1% | 20.9% | |
| Spending | ||||||
| n/a | 29.1% | 31.7% | 20.0% | 18.6% | 19.8% | |
| Returns | ||||||
| −31.3% | 14.8% | 17.9% | 4.8% | 10.1% | 7.6% | |
| n/a | 7.5% | 11.0% | 3.0% | 5.8% | 4.1% | |
| Balance and payout | ||||||
| n/a | 0.38 | 0.13 | 0.14 | 0.25 | 0.31 | |
| n/a | 46.3% | 37.4% | 36.5% | 41.0% | 40.1% | |
| n/a | 14.6% | 39.4% | 256.2% | 68.5% | 74.0% | |