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 | 1.74 | 3.66 | 4.14 | 4.41 | 3.49 | 4.62 | 7.14 | 4.68 | 4.33 | 5.28 |
| Growth | +109.5% | +13.2% | +6.5% | −20.8% | +32.3% | +54.5% | −34.4% | −7.6% | +22.0% | |
| Operating income | −0.98 | 0.74 | 0.07 | −0.99 | −0.95 | 0.02 | 2.54 | 0.40 | 0.00 | 0.88 |
| Net income | −0.75 | 0.79 | −0.05 | −0.29 | −1.26 | n/a | n/a | n/a | n/a | n/a |
| Growth | −105.8% | |||||||||
| EPS, diluted | −2.88 | 1.94 | −1.26 | −1.11 | −4.65 | −0.61 | 5.69 | 0.64 | 0.18 | 2.03 |
| Growth | −164.9% | −88.8% | −71.9% | +1,027.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −55.9% | 20.2% | 1.7% | −22.4% | −27.3% | 0.5% | 35.6% | 8.5% | 0.0% | 16.7% |
| Net margin | −43.0% | 21.5% | −1.1% | −6.6% | −36.1% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | −5.8% | −3.1% | −7.2% | −4.0% | 20.4% | 29.5% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.24 | 2.01 | 2.08 | 1.10 | 0.74 | 1.66 | 3.05 | 0.99 | 0.85 | 1.63 |
| Capital expenditure | n/a | −2.22 | −2.21 | −1.42 | −0.87 | −0.72 | −0.94 | n/a | n/a | n/a |
| Free cash flow | n/a | −0.21 | −0.13 | −0.32 | −0.14 | 0.94 | 2.11 | n/a | n/a | n/a |
| Growth | +123.2% | |||||||||
| Buybacks | n/a | n/a | −0.13 | −0.04 | −0.04 | n/a | −0.87 | −0.08 | n/a | −0.14 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 |
| Total debt | 4.70 | 4.80 | 5.46 | 3.76 | 3.00 | 2.13 | 1.18 | 1.54 | 1.49 | 1.40 |
| Net cash (debt) | −4.67 | −4.77 | −5.46 | −3.76 | −3.00 | −2.13 | −1.18 | −1.54 | −1.49 | −1.19 |
| Shareholders’ equity | 6.26 | 8.15 | 7.67 | 6.97 | 5.77 | 5.76 | 6.75 | 6.90 | 7.02 | 7.55 |
| Debt to equity | 0.75 | 0.59 | 0.71 | 0.54 | 0.52 | 0.37 | 0.18 | 0.22 | 0.21 | 0.19 |
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 | ||||||||||
| 1.24 | 2.01 | 2.08 | 1.10 | 0.74 | 1.66 | 3.05 | 0.99 | 0.85 | 1.63 | |
| Growth | +61.6% | +3.8% | −47.0% | −33.3% | +125.7% | +83.8% | −67.4% | −14.6% | +92.0% | |
| 0.81 | 0.82 | 0.97 | 0.91 | 0.86 | 0.74 | 0.72 | 0.75 | 0.76 | 0.75 | |
| Investment | ||||||||||
| n/a | −2.22 | −2.21 | −1.42 | −0.87 | −0.72 | −0.94 | n/a | n/a | n/a | |
| calc | n/a | −0.21 | −0.13 | −0.32 | −0.14 | 0.94 | 2.11 | n/a | n/a | n/a |
| Growth | +123.2% | |||||||||
| calc | n/a | −0.67 | −0.41 | −1.04 | −0.51 | 3.06 | 6.40 | n/a | n/a | n/a |
| −2.40 | −2.46 | −2.35 | −1.04 | −0.53 | −0.71 | −0.94 | −1.14 | −0.71 | −1.08 | |
| Financing | ||||||||||
| 1.16 | 0.45 | 0.24 | 0.56 | −0.21 | −0.95 | −2.11 | 0.15 | −0.14 | −0.34 | |
| n/a | n/a | −0.13 | −0.04 | −0.04 | n/a | −0.87 | −0.08 | n/a | −0.14 | |
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.