Closing prices at the end of each trading day, from 17 May 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.25 | 5.86 | 6.04 | 6.39 | 7.39 | 7.51 | 6.97 | 6.78 | 6.55 |
| Growth | +370.1% | +3.0% | +5.8% | +15.5% | +1.7% | −7.3% | −2.6% | −3.4% | |
| Operating income | −0.21 | 0.41 | 0.55 | 0.71 | 0.97 | 1.13 | 0.70 | 1.08 | −0.25 |
| Net income | −0.11 | −0.09 | 0.04 | 0.12 | 0.57 | 0.69 | 0.32 | 0.71 | −0.53 |
| Growth | +208.5% | +391.1% | +19.9% | −53.2% | +121.6% | −174.5% | |||
| EPS, diluted | n/a | −2.69 | −0.84 | 0.09 | 0.85 | 1.01 | 0.47 | 1.04 | −0.78 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.7% | 31.0% | 31.8% | 32.5% | 33.9% | 34.6% | 33.9% | 33.6% | 32.7% |
| Operating margin | −16.9% | 7.1% | 9.1% | 11.1% | 13.2% | 15.0% | 10.0% | 16.0% | −3.8% |
| Net margin | −9.0% | −1.5% | 0.6% | 1.8% | 7.8% | 9.1% | 4.6% | 10.5% | −8.1% |
| Free cash flow margin | −15.4% | 2.8% | 5.0% | 13.6% | 11.4% | 9.5% | 10.4% | 10.2% | 7.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.17 | 0.20 | 0.35 | 0.93 | 0.95 | 0.84 | 0.87 | 0.84 | 0.62 |
| Capital expenditure | −0.03 | −0.04 | −0.05 | −0.06 | −0.11 | −0.13 | −0.15 | −0.15 | −0.13 |
| Free cash flow | −0.19 | 0.16 | 0.30 | 0.87 | 0.84 | 0.71 | 0.72 | 0.69 | 0.50 |
| Growth | +85.7% | +187.1% | −3.0% | −15.7% | +1.9% | −4.4% | −28.5% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.08 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.19 | 0.18 | 0.19 | 0.29 | 0.30 | 0.37 | 0.26 | 0.26 | 0.37 |
| Total debt | n/a | 6.92 | 5.12 | 4.89 | 7.02 | 6.29 | 5.54 | 4.06 | 3.95 |
| Net cash (debt) | n/a | −6.74 | −4.93 | −4.61 | −6.72 | −5.91 | −5.27 | −3.79 | −3.58 |
| Shareholders’ equity | −2.62 | −3.05 | 2.46 | 2.67 | 4.20 | 4.86 | 5.25 | 5.96 | 5.57 |
| Debt to equity | n/a | n/a | 2.08 | 1.83 | 1.67 | 1.29 | 1.05 | 0.68 | 0.71 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 34.7% | 31.0% | 31.8% | 32.5% | 33.9% | 34.6% | 33.9% | 33.6% | 32.7% | |
| −16.9% | 7.1% | 9.1% | 11.1% | 13.2% | 15.0% | 10.0% | 16.0% | −3.8% | |
| −36.9% | −1.9% | 0.7% | 1.0% | 10.2% | 11.3% | 5.9% | 12.6% | −6.7% | |
| −9.0% | −1.5% | 0.6% | 1.8% | 7.8% | 9.1% | 4.6% | 10.5% | −8.1% | |
| −15.4% | 2.8% | 5.0% | 13.6% | 11.4% | 9.5% | 10.4% | 10.2% | 7.6% | |
| Spending | |||||||||
| 36.1% | 24.0% | 22.7% | 21.5% | 20.7% | 19.6% | 21.6% | 24.2% | 24.4% | |
| 2.0% | 0.6% | 0.9% | 1.0% | 1.5% | 1.8% | 2.1% | 2.2% | 2.0% | |
| n/a | n/a | 6.9% | −87.2% | 24.0% | 19.3% | 21.8% | 16.7% | n/a | |
| Returns | |||||||||
| n/a | n/a | 1.5% | 4.4% | 13.6% | 14.1% | 6.1% | 11.9% | −9.5% | |
| n/a | −0.9% | 0.4% | 1.2% | 4.1% | 5.1% | 2.5% | 5.9% | −4.5% | |
| Balance and payout | |||||||||
| n/a | n/a | 2.08 | 1.83 | 1.67 | 1.29 | 1.05 | 0.68 | 0.71 | |
| n/a | 91.9% | 74.8% | 73.0% | 69.8% | 63.9% | 59.5% | 50.8% | 52.8% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 15.2% | |