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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −0.31 | 1.22 | 0.45 | 0.69 | 0.39 | 0.92 | 0.82 | 0.09 | 0.62 | 1.19 | |
| Growth | −63.4% | +53.1% | −42.6% | +133.5% | −10.7% | −88.9% | +583.5% | +90.5% | ||
| 0.72 | 0.75 | 0.73 | 0.71 | 0.65 | 0.66 | 0.62 | 0.63 | 0.64 | 0.62 | |
| Investment | ||||||||||
| −0.40 | −0.41 | −0.40 | −0.38 | −0.35 | −0.39 | −0.48 | −0.53 | −0.58 | −0.62 | |
| calc | −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% | |||
| calc | −3.91 | 4.38 | 0.26 | 1.66 | 0.22 | 2.79 | 1.89 | −2.47 | 0.20 | 2.17 |
| −0.15 | −0.23 | −0.41 | −0.47 | −0.17 | 0.57 | −0.50 | −0.59 | −0.61 | −0.50 | |
| Financing | ||||||||||
| 0.75 | −0.51 | −0.29 | −0.44 | 0.51 | −1.16 | −0.77 | 0.06 | 0.20 | −0.26 | |
| n/a | n/a | n/a | n/a | n/a | −0.02 | −0.07 | −0.07 | −0.09 | −0.10 | |
| n/a | n/a | −0.05 | n/a | n/a | −0.15 | −0.50 | 0.00 | 0.00 | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.