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 | 1.71 | 2.21 | 3.21 | 4.71 | 9.50 | 17.66 | 17.53 | 21.92 | 24.12 | 24.19 |
| Growth | +29.6% | +44.8% | +47.0% | +101.5% | +86.0% | −0.7% | +25.0% | +10.1% | +0.3% | |
| Operating income | −0.17 | −0.05 | −0.04 | 0.03 | −0.02 | 0.16 | −0.62 | −0.28 | 0.89 | 1.71 |
| Net income | −0.17 | −0.06 | −0.04 | 0.38 | 0.21 | 0.17 | −0.54 | 0.01 | 2.90 | 1.31 |
| Growth | −43.2% | −22.0% | −425.2% | +29,546.4% | −54.9% | |||||
| EPS, diluted | −0.50 | −0.17 | −0.09 | 0.81 | 0.44 | 0.33 | −0.93 | 0.02 | 4.56 | 2.10 |
| Growth | −45.7% | −25.0% | −381.8% | +22,700.0% | −53.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.7% | 37.9% | 40.7% | 40.1% | 28.8% | 25.0% | 34.2% | 34.2% | 36.9% | 42.8% |
| Operating margin | −10.0% | −2.4% | −1.1% | 0.6% | −0.2% | 0.9% | −3.6% | −1.3% | 3.7% | 7.1% |
| Net margin | −10.0% | −2.8% | −1.2% | 8.0% | 2.2% | 0.9% | −3.1% | 0.0% | 12.0% | 5.4% |
| Free cash flow margin | −0.1% | 4.6% | 7.3% | 5.6% | 0.4% | 4.0% | 0.0% | −0.2% | 6.4% | 10.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.02 | 0.13 | 0.30 | 0.33 | 0.17 | 0.85 | 0.18 | 0.10 | 1.71 | 2.58 |
| Capital expenditure | −0.03 | −0.03 | −0.06 | −0.06 | −0.14 | −0.13 | −0.17 | −0.15 | −0.15 | −0.16 |
| Free cash flow | −0.00 | 0.10 | 0.23 | 0.27 | 0.03 | 0.71 | 0.01 | −0.05 | 1.55 | 2.42 |
| Growth | +130.2% | +13.4% | −86.9% | +1,955.8% | −99.3% | −1,086.4% | +56.1% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.16 | −1.17 | −2.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.45 | 0.70 | 0.58 | 1.05 | 3.16 | 4.44 | 4.54 | 5.00 | 8.08 | 6.56 |
| Total debt | 0.00 | 0.36 | 0.90 | 0.94 | 2.59 | 4.56 | 4.11 | 4.12 | 6.11 | 7.29 |
| Net cash (debt) | 0.45 | 0.34 | −0.32 | 0.11 | 0.57 | −0.12 | 0.43 | 0.88 | 1.97 | −0.72 |
| Shareholders’ equity | 0.58 | 0.79 | 1.12 | 1.72 | 2.68 | 3.27 | 17.22 | 18.70 | 21.27 | 22.20 |
| Debt to equity | 0.00 | 0.46 | 0.80 | 0.55 | 0.96 | 1.39 | 0.24 | 0.22 | 0.29 | 0.33 |
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 | ||||||||||
| 0.45 | 0.70 | 0.58 | 1.05 | 3.16 | 4.44 | 4.54 | 5.00 | 8.08 | 6.56 | |
| 0.01 | 0.01 | 0.02 | 0.03 | 0.04 | 0.09 | 0.14 | 0.13 | 0.15 | 0.24 | |
| 0.01 | 0.02 | 0.03 | 0.05 | 0.06 | 0.08 | 0.10 | 0.11 | 0.10 | 0.16 | |
| 0.09 | 0.09 | 0.14 | 0.15 | 0.23 | 0.28 | 0.33 | 0.30 | 0.31 | 0.32 | |
| 0.06 | 0.06 | 0.26 | 0.27 | 0.32 | 0.52 | 11.97 | 11.92 | 11.42 | 11.85 | |
| 1.21 | 2.19 | 3.28 | 4.55 | 9.87 | 15.03 | 31.36 | 33.03 | 36.78 | 39.55 | |
| Growth | +80.6% | +50.0% | +38.7% | +116.9% | +52.2% | +108.7% | +5.3% | +11.3% | +7.5% | |
| Liabilities | ||||||||||
| n/a | 0.00 | n/a | n/a | 0.00 | 0.00 | n/a | n/a | n/a | n/a | |
| 0.00 | 0.36 | 0.90 | 0.94 | 2.59 | 4.56 | 4.11 | 4.12 | 6.11 | 7.29 | |
| calc | 0.00 | 0.36 | 0.90 | 0.94 | 2.59 | 4.56 | 4.11 | 4.12 | 6.11 | 7.29 |
| 0.64 | 1.40 | 2.16 | 2.84 | 7.19 | 11.71 | 14.11 | 14.34 | 15.54 | 17.38 | |
| Equity | ||||||||||
| −0.78 | −0.84 | −0.89 | −0.51 | −0.30 | −0.03 | −0.57 | −0.53 | 2.37 | 3.67 | |
| 0.58 | 0.79 | 1.12 | 1.72 | 2.68 | 3.27 | 17.22 | 18.70 | 21.27 | 22.20 | |
| Growth | +36.5% | +42.5% | +53.1% | +56.4% | +22.1% | +426.2% | +8.5% | +13.8% | +4.4% | |
| Per share and net cash | ||||||||||
| calc | 0.45 | 0.34 | −0.32 | 0.11 | 0.57 | −0.12 | 0.43 | 0.88 | 1.97 | −0.72 |
Lines marked calc are worked out here from filed figures; point at one for how.