Closing prices at the end of each trading day, from 18 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 | 9.32 | 11.65 | 13.40 | 10.43 | 9.29 | 12.15 | 12.45 | 10.55 | 11.90 | 12.83 |
| Growth | +25.0% | +15.0% | −22.2% | −11.0% | +30.9% | +2.5% | −15.3% | +12.7% | +7.9% | |
| Net income | −0.40 | 0.28 | 0.25 | −1.13 | −0.17 | 0.43 | −0.12 | −0.65 | 0.06 | 1.16 |
| Growth | −10.4% | −550.0% | −128.7% | +1,828.3% | ||||||
| EPS, diluted | −2.19 | 1.49 | 1.33 | −6.07 | −0.91 | 2.26 | −0.68 | −3.65 | 0.26 | 4.37 |
| Growth | −10.7% | −556.4% | −130.1% | +1,580.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −4.3% | 2.4% | 1.9% | −10.8% | −1.8% | 3.5% | −1.0% | −6.2% | 0.5% | 9.0% |
| Free cash flow margin | −7.7% | 7.0% | 0.4% | 2.9% | 0.4% | 4.4% | 2.7% | −4.2% | 0.4% | 4.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.31 | 1.22 | 0.45 | 0.69 | 0.39 | 0.92 | 0.82 | 0.09 | 0.62 | 1.19 |
| Capital expenditure | −0.40 | −0.41 | −0.40 | −0.38 | −0.35 | −0.39 | −0.48 | −0.53 | −0.58 | −0.62 |
| Free cash flow | −0.72 | 0.82 | 0.05 | 0.31 | 0.04 | 0.53 | 0.34 | −0.44 | 0.04 | 0.57 |
| Growth | −94.0% | +526.5% | −86.6% | +1,192.7% | −35.5% | −228.7% | +1,250.0% | |||
| Buybacks | n/a | n/a | −0.05 | n/a | n/a | −0.15 | −0.50 | 0.00 | 0.00 | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −0.02 | −0.07 | −0.07 | −0.09 | −0.10 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.85 | 1.36 | 1.11 | 0.88 | 1.61 | 1.81 | 1.36 | 0.94 | 1.14 | 1.60 |
| Total debt | 1.45 | 1.40 | 1.80 | 1.80 | 2.47 | 1.73 | 1.81 | 1.81 | 2.55 | 2.44 |
| Net cash (debt) | −0.59 | −0.05 | −0.69 | −0.92 | −0.86 | 0.09 | −0.44 | −0.87 | −1.41 | −0.84 |
| Shareholders’ equity | 5.65 | 4.52 | 5.62 | 4.11 | 3.31 | 4.67 | 5.08 | 4.25 | 5.16 | 6.12 |
| Debt to equity | 0.26 | 0.31 | 0.32 | 0.44 | 0.74 | 0.37 | 0.36 | 0.43 | 0.49 | 0.40 |
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 | ||||||||||
| 0.85 | 1.36 | 1.11 | 0.88 | 1.61 | 1.81 | 1.36 | 0.94 | 1.14 | 1.60 | |
| 0.67 | 0.81 | 0.83 | 0.55 | 0.47 | 0.76 | 0.78 | 0.66 | 1.10 | 1.06 | |
| 1.16 | 1.45 | 1.82 | 1.64 | 1.40 | 1.96 | 2.43 | 2.16 | 2.00 | 2.18 | |
| 9.33 | 9.14 | 8.33 | 7.92 | 7.19 | 6.62 | 6.49 | 6.79 | 6.39 | 6.70 | |
| 0.99 | 0.99 | 0.15 | 0.15 | 0.15 | 0.14 | 0.15 | 0.15 | 0.14 | 0.00 | |
| 16.74 | 17.45 | 16.13 | 14.63 | 14.86 | 15.03 | 14.76 | 14.16 | 14.06 | 16.13 | |
| Growth | +4.2% | −7.5% | −9.3% | +1.6% | +1.1% | −1.8% | −4.1% | −0.6% | +14.7% | |
| Liabilities | ||||||||||
| 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.08 | 0.00 | |
| 1.42 | 1.39 | 1.80 | 1.80 | 2.46 | 1.73 | 1.81 | 1.73 | 2.47 | 2.44 | |
| calc | 1.45 | 1.40 | 1.80 | 1.80 | 2.47 | 1.73 | 1.81 | 1.81 | 2.55 | 2.44 |
| 9.04 | 10.65 | 8.54 | 8.75 | 9.84 | 8.74 | 8.17 | 8.31 | 8.91 | 9.94 | |
| Equity | ||||||||||
| −0.10 | 0.11 | 0.57 | −0.56 | −0.73 | −0.32 | −0.57 | −1.29 | −1.32 | −0.27 | |
| 5.65 | 4.52 | 5.62 | 4.11 | 3.31 | 4.67 | 5.08 | 4.25 | 5.16 | 6.12 | |
| Growth | −20.0% | +24.2% | −26.8% | −19.5% | +41.1% | +8.6% | −16.3% | +21.3% | +18.6% | |
| Per share and net cash | ||||||||||
| calc | −0.59 | −0.05 | −0.69 | −0.92 | −0.86 | 0.09 | −0.44 | −0.87 | −1.41 | −0.84 |
| 182.9 | 185.2 | 184.8 | 185.6 | 186.0 | 184.1 | 177.0 | 178.5 | 258.4 | 263.1 | |
| calc | 30.91 | 24.42 | 30.41 | 22.16 | 17.80 | 25.38 | 28.68 | 23.82 | 19.96 | 23.25 |
Lines marked calc are worked out here from filed figures; point at one for how.