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 | 0.85 | 1.08 | 1.33 | 2.74 | 1.62 | 2.13 | 1.96 | 1.95 | 2.24 | 2.58 |
| Growth | +27.2% | +23.8% | +105.7% | −40.8% | +31.3% | −8.2% | −0.7% | +15.0% | +15.5% | |
| Operating income | −0.19 | −0.16 | −0.13 | −0.25 | 0.11 | 0.24 | −0.09 | −0.27 | −0.20 | −0.03 |
| Net income | −0.22 | −0.09 | −0.12 | −0.31 | −0.16 | −0.53 | −0.10 | −0.16 | −0.11 | 0.02 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −1.48 | −0.70 | −2.02 | −0.42 | −0.68 | −0.48 | 0.09 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | 43.7% | 84.3% | 84.8% | 81.3% | 78.4% | 76.4% | 74.1% |
| Operating margin | −22.8% | −15.0% | −9.7% | −9.0% | 6.7% | 11.2% | −4.7% | −13.9% | −8.8% | −1.3% |
| Net margin | −26.0% | −8.8% | −9.0% | −11.1% | −10.0% | −24.8% | −5.2% | −8.1% | −5.0% | 0.9% |
| Free cash flow margin | −6.3% | 17.8% | −4.7% | −24.8% | 20.8% | −152.5% | 224.2% | 11.3% | 12.7% | 9.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.01 | 0.26 | 0.00 | −0.61 | 0.42 | −3.18 | 4.50 | 0.35 | 0.43 | 0.37 |
| Capital expenditure | −0.06 | −0.07 | −0.07 | −0.07 | −0.09 | −0.07 | −0.12 | −0.14 | −0.14 | −0.13 |
| Free cash flow | −0.05 | 0.19 | −0.06 | −0.68 | 0.34 | −3.25 | 4.39 | 0.22 | 0.29 | 0.24 |
| Growth | −132.5% | −1,061.8% | −95.0% | +30.1% | −17.5% | |||||
| Buybacks | n/a | n/a | n/a | 0.00 | 0.00 | −0.30 | −0.95 | −0.42 | −0.30 | −0.67 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.24 | 0.35 | 0.65 | 1.14 | 1.70 | 2.32 | 1.47 | 1.49 | 1.08 | 0.77 |
| Total debt | 0.37 | 0.39 | 0.70 | 1.54 | 1.61 | 1.32 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −0.12 | −0.03 | −0.05 | −0.40 | 0.09 | 1.00 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 2.53 | 2.66 | 3.27 | 3.44 | 4.74 | 5.34 | 4.48 | 4.53 | 4.85 | 4.88 |
| Debt to equity | 0.15 | 0.14 | 0.21 | 0.45 | 0.34 | 0.25 | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.24 | 0.35 | 0.65 | 1.14 | 1.70 | 2.32 | 1.47 | 1.49 | 1.08 | 0.77 | |
| 0.04 | 0.05 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.10 | 0.10 | 0.15 | |
| 0.10 | 0.11 | 0.14 | 0.17 | 0.20 | 0.22 | 0.27 | 0.33 | 0.36 | 0.35 | |
| 1.92 | 1.93 | 1.98 | 1.98 | 1.98 | 2.37 | 2.37 | 2.82 | 2.82 | 2.82 | |
| 3.15 | 3.23 | 4.29 | 6.13 | 7.49 | 10.70 | 6.56 | 6.65 | 5.83 | 5.69 | |
| Growth | +2.6% | +32.8% | +42.9% | +22.1% | +42.9% | −38.6% | +1.4% | −12.4% | −2.5% | |
| Liabilities | ||||||||||
| 0.37 | 0.39 | 0.70 | 1.54 | 1.61 | 1.32 | n/a | n/a | n/a | n/a | |
| calc | 0.37 | 0.39 | 0.70 | 1.54 | 1.61 | 1.32 | n/a | n/a | n/a | n/a |
| 0.62 | 0.57 | 1.02 | 2.70 | 2.74 | 5.35 | 2.08 | 2.13 | 0.98 | 0.80 | |
| Equity | ||||||||||
| −0.50 | −0.59 | −0.67 | −0.98 | −1.14 | −1.67 | −1.61 | −1.77 | −1.88 | −1.86 | |
| 2.53 | 2.66 | 3.27 | 3.44 | 4.74 | 5.34 | 4.48 | 4.53 | 4.85 | 4.88 | |
| Growth | +5.0% | +22.8% | +5.1% | +38.0% | +12.6% | −16.1% | +1.0% | +7.1% | +0.7% | |
| Per share and net cash | ||||||||||
| calc | −0.12 | −0.03 | −0.05 | −0.40 | 0.09 | 1.00 | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.