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 | 0.82 | 1.52 | 1.65 | 1.63 | 1.68 | 2.27 | 2.77 | 2.40 | 2.32 | 2.43 |
| Growth | +84.9% | +8.3% | −1.3% | +3.1% | +35.6% | +21.6% | −13.1% | −3.5% | +4.9% | |
| Operating income | 0.18 | 0.38 | 0.38 | 0.37 | 0.38 | 0.41 | 0.40 | 0.47 | 0.45 | 0.50 |
| Net income | 0.10 | 0.15 | 0.18 | 0.53 | 0.78 | 0.26 | −0.21 | 0.03 | −1.38 | 0.18 |
| Growth | +52.7% | +23.8% | +187.0% | +47.4% | −66.2% | −180.0% | −4,914.5% | |||
| EPS, diluted | 0.33 | 0.37 | 0.38 | 1.04 | 1.37 | 0.41 | −0.33 | 0.03 | −1.90 | 0.22 |
| Growth | +12.1% | +2.7% | +173.7% | +31.7% | −70.1% | −180.5% | −6,433.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 21.4% | 24.8% | 23.0% | 22.6% | 22.9% | 18.2% | 14.5% | 19.4% | 19.2% | 20.7% |
| Net margin | 11.9% | 9.8% | 11.2% | 32.6% | 46.7% | 11.6% | −7.7% | 1.2% | −59.5% | 7.4% |
| Free cash flow margin | −21.4% | −27.2% | 3.9% | 1.8% | −16.7% | −52.2% | −17.0% | −16.6% | −16.8% | −7.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.23 | 0.33 | 0.53 | 0.61 | 0.51 | 0.16 | 0.62 | 0.63 | 0.48 | 0.59 |
| Capital expenditure | −0.41 | −0.74 | −0.47 | −0.58 | −0.79 | −1.35 | −1.09 | −1.03 | −0.87 | −0.77 |
| Free cash flow | −0.18 | −0.41 | 0.06 | 0.03 | −0.28 | −1.19 | −0.47 | −0.40 | −0.39 | −0.18 |
| Growth | −53.2% | −1,038.3% | ||||||||
| Dividends paid | −0.09 | −0.13 | −0.17 | −0.20 | −0.25 | −0.31 | −0.38 | −0.32 | −0.29 | −0.20 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.08 | 0.04 | 0.05 | 0.06 | 0.10 | 0.13 | 0.06 | 0.03 | 0.03 | 0.03 |
| Total debt | 2.91 | 3.08 | 3.34 | 3.93 | 4.54 | 6.21 | 7.51 | 7.50 | 6.70 | 6.53 |
| Net cash (debt) | −2.83 | −3.04 | −3.29 | −3.87 | −4.44 | −6.09 | −7.45 | −7.48 | −6.66 | −6.50 |
| Shareholders’ equity | 1.43 | 2.72 | 3.18 | 3.88 | 5.20 | 5.86 | 5.22 | 5.04 | 4.71 | 4.64 |
| Debt to equity | 2.03 | 1.13 | 1.05 | 1.01 | 0.87 | 1.06 | 1.44 | 1.49 | 1.42 | 1.41 |
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 | ||||||||||
| 0.23 | 0.33 | 0.53 | 0.61 | 0.51 | 0.16 | 0.62 | 0.63 | 0.48 | 0.59 | |
| Growth | +42.3% | +62.4% | +15.3% | −17.3% | −68.8% | +293.2% | +1.4% | −23.3% | +23.2% | |
| 0.14 | 0.25 | 0.26 | 0.28 | 0.31 | 0.40 | 0.46 | 0.35 | 0.40 | 0.40 | |
| Investment | ||||||||||
| −0.41 | −0.74 | −0.47 | −0.58 | −0.79 | −1.35 | −1.09 | −1.03 | −0.87 | −0.77 | |
| calc | −0.18 | −0.41 | 0.06 | 0.03 | −0.28 | −1.19 | −0.47 | −0.40 | −0.39 | −0.18 |
| Growth | −53.2% | −1,038.3% | ||||||||
| calc | −0.64 | −1.07 | 0.14 | 0.06 | −0.50 | −1.89 | −0.69 | −0.58 | −0.53 | −0.23 |
| −2.16 | −2.07 | −1.46 | −1.32 | −1.23 | −1.80 | −1.79 | −1.10 | 0.13 | 1.16 | |
| Financing | ||||||||||
| 1.92 | 0.21 | 0.93 | 0.73 | 0.77 | 1.67 | 1.11 | 0.44 | −0.56 | −1.81 | |
| −0.09 | −0.13 | −0.17 | −0.20 | −0.25 | −0.31 | −0.38 | −0.32 | −0.29 | −0.20 | |
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.