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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating income | −2.15 | −4.10 | 2.86 | 5.57 | 3.70 | 2.44 | 3.09 |
| Net income | −3.68 | −4.90 | n/a | n/a | 2.86 | 0.80 | 1.43 |
| Growth | −71.8% | +78.4% | |||||
| EPS, diluted | −9.43 | −12.86 | 2.59 | 11.02 | 9.25 | 2.27 | 3.99 |
| Growth | +325.5% | −16.1% | −75.5% | +75.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.87 | 1.39 | 3.50 | 4.94 | 3.13 | 3.62 | 4.55 |
| Dividends paid | −0.38 | −0.12 | −0.05 | −0.21 | −0.31 | −0.35 | −0.36 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.25 | 0.26 | 0.30 | 0.25 | 0.09 | 0.63 | 0.52 |
| Total debt | n/a | 8.77 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −8.51 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 4.47 | −1.64 | −1.60 | 0.42 | 2.66 | 5.28 | 6.09 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 0.25 | 0.26 | 0.30 | 0.25 | 0.09 | 0.63 | 0.52 | |
| n/a | n/a | n/a | 1.47 | 1.61 | 1.96 | 1.06 | |
| n/a | 0.49 | 0.47 | 0.43 | 0.45 | 0.43 | 0.35 | |
| n/a | 8.82 | n/a | n/a | n/a | n/a | n/a | |
| 0.09 | 0.00 | 0.00 | 0.00 | n/a | n/a | n/a | |
| 18.11 | 12.75 | 13.30 | 13.15 | 15.24 | 19.39 | 17.76 | |
| Growth | −29.6% | +4.4% | −1.2% | +16.0% | +27.2% | −8.4% | |
| Liabilities | |||||||
| n/a | 0.00 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 8.77 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 8.77 | n/a | n/a | n/a | n/a | n/a |
| Equity | |||||||
| n/a | −10.46 | −9.49 | −5.81 | −2.96 | −2.16 | −0.72 | |
| 4.47 | −1.64 | −1.60 | 0.42 | 2.66 | 5.28 | 6.09 | |
| Growth | −136.7% | +527.7% | +98.9% | +15.4% | |||
| Per share and net cash | |||||||
| calc | n/a | −8.51 | n/a | n/a | n/a | n/a | n/a |
| 376.1 | 377.5 | 346.9 | 311.6 | 303.6 | 365.4 | 353.0 | |
| calc | 11.87 | −4.34 | −4.60 | 1.36 | 8.75 | 14.45 | 17.26 |
Lines marked calc are worked out here from filed figures; point at one for how.