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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.68 | 3.07 | 3.37 | 3.59 | 3.13 | 3.33 | 7.32 | 9.62 | 5.38 | 5.14 |
| Growth | +14.7% | +9.9% | +6.4% | −12.8% | +6.4% | +120.0% | +31.4% | −44.1% | −4.4% | |
| Operating income | 0.60 | 0.57 | 0.91 | 0.67 | 0.51 | 0.80 | 2.47 | 0.25 | −1.78 | −0.37 |
| Net income | 0.64 | 0.05 | 0.69 | 0.53 | 0.38 | 0.12 | 2.69 | 1.57 | −1.18 | −0.51 |
| Growth | −91.5% | +1,164.5% | −23.1% | −29.5% | −67.1% | +2,075.0% | −41.5% | −175.0% | ||
| EPS, diluted | 5.68 | 0.49 | 6.34 | 5.02 | 3.52 | 1.06 | 22.84 | 13.36 | −11.20 | −5.76 |
| Growth | −91.4% | +1,193.9% | −20.8% | −29.9% | −69.9% | +2,054.7% | −41.5% | −183.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.2% | 36.0% | 36.1% | 35.0% | 31.8% | 30.0% | 42.0% | 12.3% | 1.2% | 13.0% |
| Operating margin | 22.4% | 18.6% | 27.0% | 18.6% | 16.2% | 24.0% | 33.7% | 2.6% | −33.0% | −7.1% |
| Net margin | 24.0% | 1.8% | 20.6% | 14.9% | 12.0% | 3.7% | 36.7% | 16.4% | −21.9% | −9.9% |
| Free cash flow margin | 20.1% | −0.4% | −4.6% | −3.7% | −1.6% | −18.3% | 8.8% | −8.6% | −18.5% | 13.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.74 | 0.30 | 0.55 | 0.72 | 0.80 | 0.34 | 1.91 | 1.33 | 0.69 | 1.28 |
| Capital expenditure | −0.20 | −0.32 | −0.70 | −0.85 | −0.85 | −0.95 | −1.26 | −2.15 | −1.68 | −0.59 |
| Free cash flow | 0.54 | −0.01 | −0.15 | −0.13 | −0.05 | −0.61 | 0.65 | −0.83 | −0.99 | 0.69 |
| Growth | −102.5% | −228.1% | ||||||||
| Buybacks | 0.00 | −0.25 | −0.50 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.14 | −0.14 | −0.14 | −0.15 | −0.16 | −0.18 | −0.18 | −0.19 | −0.19 | −0.19 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.27 | 1.14 | 0.56 | 0.61 | 0.75 | 0.44 | 1.50 | 0.89 | 1.19 | 1.62 |
| Total debt | 2.37 | 1.84 | 1.71 | 3.05 | 3.57 | 2.39 | 3.22 | 4.17 | 3.52 | 3.19 |
| Net cash (debt) | −0.10 | −0.70 | −1.15 | −2.44 | −2.83 | −1.95 | −1.72 | −3.28 | −2.32 | −1.58 |
| Shareholders’ equity | 3.80 | 3.67 | 3.59 | 3.93 | 4.27 | 5.63 | 7.98 | 9.41 | 9.96 | 9.53 |
| Debt to equity | 0.62 | 0.50 | 0.48 | 0.78 | 0.84 | 0.43 | 0.40 | 0.44 | 0.35 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.74 | 0.30 | 0.55 | 0.72 | 0.80 | 0.34 | 1.91 | 1.33 | 0.69 | 1.28 | |
| Growth | −58.7% | +79.7% | +31.7% | +11.1% | −56.9% | +454.2% | −30.5% | −48.1% | +86.4% | |
| 0.23 | 0.20 | 0.20 | 0.21 | 0.23 | 0.25 | 0.30 | 0.43 | 0.59 | 0.66 | |
| Investment | ||||||||||
| −0.20 | −0.32 | −0.70 | −0.85 | −0.85 | −0.95 | −1.26 | −2.15 | −1.68 | −0.59 | |
| calc | 0.54 | −0.01 | −0.15 | −0.13 | −0.05 | −0.61 | 0.65 | −0.83 | −0.99 | 0.69 |
| Growth | −102.5% | −228.1% | ||||||||
| calc | 4.76 | −0.12 | −1.41 | −1.25 | −0.48 | −5.23 | 5.49 | −7.03 | −8.45 | 5.89 |
| 2.92 | −0.36 | −0.30 | −1.66 | −0.86 | −0.67 | −1.42 | −2.56 | −1.58 | −0.15 | |
| Financing | ||||||||||
| −1.58 | −1.09 | −0.79 | 1.04 | 0.18 | 0.05 | 0.61 | 0.62 | 1.24 | −0.83 | |
| −0.14 | −0.14 | −0.14 | −0.15 | −0.16 | −0.18 | −0.18 | −0.19 | −0.19 | −0.19 | |
| 0.00 | −0.25 | −0.50 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | 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.