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 | 5.93 | 7.89 | 8.26 | 8.78 | 3.57 | 6.18 | 9.65 | 10.43 | 11.74 | 14.24 |
| Growth | +33.2% | +4.7% | +6.3% | −59.4% | +73.2% | +56.2% | +8.1% | +12.6% | +21.3% | |
| Operating income | 1.31 | 1.21 | 0.64 | 1.06 | −1.78 | 0.69 | 0.07 | 0.39 | 0.57 | 0.30 |
| Net income | 0.80 | 0.96 | 0.44 | 0.77 | −1.32 | 0.48 | 0.06 | 0.24 | 0.40 | 0.10 |
| Growth | +20.5% | −54.5% | +76.0% | −272.2% | −87.9% | +305.2% | +68.1% | −74.7% | ||
| EPS, diluted | 6.41 | 7.75 | 3.52 | 6.19 | −10.72 | 3.77 | 0.45 | 1.83 | 3.08 | 0.83 |
| Growth | +20.9% | −54.6% | +75.9% | −273.2% | −88.1% | +306.7% | +68.3% | −73.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 22.0% | 15.3% | 7.8% | 12.1% | −49.8% | 11.1% | 0.7% | 3.8% | 4.9% | 2.1% |
| Net margin | 13.5% | 12.2% | 5.3% | 8.8% | −37.1% | 7.7% | 0.6% | 2.3% | 3.4% | 0.7% |
| Free cash flow margin | 11.9% | 7.1% | 2.8% | 11.7% | −12.8% | 11.9% | −2.6% | −4.3% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.39 | 1.59 | 1.20 | 1.72 | −0.23 | 1.03 | 1.42 | 1.05 | 1.46 | 1.25 |
| Capital expenditure | −0.68 | −1.03 | −0.96 | −0.70 | −0.22 | −0.29 | −1.67 | −1.49 | n/a | n/a |
| Free cash flow | 0.71 | 0.56 | 0.24 | 1.03 | −0.46 | 0.74 | −0.25 | −0.44 | n/a | n/a |
| Growth | −20.3% | −58.3% | +336.6% | −144.4% | −134.3% | |||||
| Buybacks | −0.19 | −0.08 | −0.05 | −0.08 | −0.03 | 0.00 | 0.00 | −0.14 | −0.31 | −0.57 |
| Dividends paid | −0.14 | −0.15 | −0.16 | −0.17 | −0.05 | 0.00 | 0.00 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.33 | 0.19 | 0.11 | 0.22 | 1.37 | 0.47 | 0.34 | 0.28 | 1.20 | 0.63 |
| Total debt | 2.96 | 2.57 | 2.10 | 1.50 | 3.50 | 2.54 | 2.16 | 2.47 | 4.93 | 5.31 |
| Net cash (debt) | −2.64 | −2.38 | −2.00 | −1.28 | −2.13 | −2.07 | −1.82 | −2.19 | −3.73 | −4.68 |
| Shareholders’ equity | 2.74 | 3.46 | 3.75 | 4.33 | 2.99 | 3.80 | 3.82 | 4.11 | 4.37 | 4.12 |
| Debt to equity | 1.08 | 0.74 | 0.56 | 0.35 | 1.17 | 0.67 | 0.57 | 0.60 | 1.13 | 1.29 |
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 | ||||||||||
| 0.33 | 0.19 | 0.11 | 0.22 | 1.37 | 0.47 | 0.34 | 0.28 | 1.20 | 0.63 | |
| 0.05 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.10 | 0.12 | 0.20 | 0.20 | |
| 5.67 | 6.28 | 6.78 | 6.90 | 6.21 | 6.14 | 7.26 | 8.39 | 10.78 | 11.86 | |
| 1.93 | 1.94 | 1.94 | 1.94 | 2.05 | 2.04 | 2.04 | 1.94 | 2.72 | 2.72 | |
| 9.96 | 10.75 | 10.91 | 12.99 | 14.05 | 13.95 | 14.19 | 14.61 | 19.77 | 20.36 | |
| Growth | +7.9% | +1.5% | +19.1% | +8.1% | −0.7% | +1.7% | +3.0% | +35.3% | +3.0% | |
| Liabilities | ||||||||||
| 0.32 | 0.31 | 0.49 | 0.24 | 1.14 | 0.37 | 0.28 | 0.29 | 0.44 | 0.54 | |
| 2.65 | 2.26 | 1.62 | 1.26 | 2.36 | 2.17 | 1.88 | 2.18 | 4.49 | 4.77 | |
| calc | 2.96 | 2.57 | 2.10 | 1.50 | 3.50 | 2.54 | 2.16 | 2.47 | 4.93 | 5.31 |
| Equity | ||||||||||
| 3.57 | 4.19 | 4.53 | 5.13 | 3.76 | 4.24 | 4.30 | 4.54 | 4.93 | 5.03 | |
| 2.74 | 3.46 | 3.75 | 4.33 | 2.99 | 3.80 | 3.82 | 4.11 | 4.37 | 4.12 | |
| Growth | +26.1% | +8.4% | +15.5% | −31.0% | +27.2% | +0.4% | +7.8% | +6.3% | −5.8% | |
| Per share and net cash | ||||||||||
| calc | −2.64 | −2.38 | −2.00 | −1.28 | −2.13 | −2.07 | −1.82 | −2.19 | −3.73 | −4.68 |
| 123.3 | 123.1 | 123.2 | 123.0 | 124.2 | 125.9 | 127.5 | 126.1 | 123.1 | 115.5 | |
| calc | 22.25 | 28.12 | 30.45 | 35.21 | 24.05 | 30.19 | 29.92 | 32.62 | 35.51 | 35.64 |
Lines marked calc are worked out here from filed figures; point at one for how.