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 | 2.45 | 2.63 | 3.80 | 3.97 | 3.81 | 4.10 | 4.71 | 5.04 | 5.88 | 6.41 |
| Growth | +7.1% | +44.6% | +4.6% | −4.1% | +7.5% | +15.0% | +6.9% | +16.6% | +9.0% | |
| Net income | −0.04 | −0.03 | 0.02 | −0.09 | −0.18 | −0.19 | −0.17 | −0.09 | −0.26 | −0.07 |
| Growth | −482.6% | |||||||||
| EPS, diluted | n/a | n/a | n/a | −0.26 | −0.61 | −0.69 | −0.60 | −0.32 | −0.89 | −0.25 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −1.5% | −1.2% | 0.6% | −2.2% | −4.8% | −4.7% | −3.5% | −1.8% | −4.3% | −1.1% |
| Free cash flow margin | 10.7% | 21.8% | 26.7% | 27.5% | 22.3% | −30.1% | −10.2% | −18.7% | −41.8% | −84.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.63 | 0.93 | 1.29 | 1.55 | 1.30 | 0.73 | 1.71 | 1.87 | 1.27 | 1.15 |
| Capital expenditure | −0.37 | −0.36 | −0.27 | −0.46 | −0.45 | −1.97 | −2.19 | −2.81 | −3.73 | −6.59 |
| Free cash flow | 0.26 | 0.57 | 1.02 | 1.09 | 0.85 | −1.23 | −0.48 | −0.94 | −2.46 | −5.44 |
| Growth | +117.9% | +77.1% | +7.8% | −22.4% | −245.2% | |||||
| Dividends paid | n/a | n/a | −0.04 | −0.04 | −0.05 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.22 | 0.93 | 0.42 | 0.48 | 0.61 | 0.90 | 1.00 | 1.14 | 3.14 | 2.09 |
| Total debt | 10.18 | 2.55 | 2.33 | 2.10 | 2.14 | 2.15 | 2.55 | 2.83 | 3.80 | 3.69 |
| Net cash (debt) | −9.96 | −1.63 | −1.91 | −1.62 | −1.53 | −1.25 | −1.55 | −1.69 | −0.67 | −1.59 |
| Shareholders’ equity | 3.45 | 3.96 | 4.48 | 4.58 | 3.85 | 4.09 | 4.10 | 3.96 | 3.60 | 3.97 |
| Debt to equity | 2.95 | 0.65 | 0.52 | 0.46 | 0.56 | 0.53 | 0.62 | 0.71 | 1.05 | 0.93 |
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 | ||||||||||
| 0.22 | 0.93 | 0.42 | 0.48 | 0.61 | 0.90 | 1.00 | 1.14 | 3.14 | 2.09 | |
| 0.45 | 0.55 | 0.61 | 0.98 | 0.93 | 1.68 | 1.86 | 1.52 | 2.12 | 2.54 | |
| n/a | n/a | n/a | 0.04 | 0.03 | 0.03 | 0.04 | 0.11 | 0.15 | 0.18 | |
| 25.26 | 27.10 | 38.18 | 41.06 | 44.59 | 49.43 | 54.28 | 64.01 | 73.48 | 70.46 | |
| 0.90 | 0.90 | 0.95 | 0.95 | 0.97 | 0.97 | 1.53 | 1.94 | 5.43 | 6.02 | |
| 27.74 | 30.90 | 34.10 | 46.20 | 49.72 | 55.87 | 64.11 | 76.13 | 94.81 | 98.70 | |
| Growth | +11.4% | +10.4% | +35.5% | +7.6% | +12.4% | +14.8% | +18.7% | +24.5% | +4.1% | |
| Liabilities | ||||||||||
| 1.03 | 0.16 | 0.01 | 0.00 | 0.00 | 0.00 | 0.25 | 0.18 | 0.71 | 0.19 | |
| 9.15 | 2.39 | 2.33 | 2.10 | 2.13 | 2.15 | 2.30 | 2.65 | 3.09 | 3.49 | |
| calc | 10.18 | 2.55 | 2.33 | 2.10 | 2.14 | 2.15 | 2.55 | 2.83 | 3.80 | 3.69 |
| 15.07 | 16.62 | 16.90 | n/a | n/a | n/a | 37.83 | 46.15 | 58.35 | 63.73 | |
| Equity | ||||||||||
| 3.45 | 3.96 | 4.48 | 4.58 | 3.85 | 4.09 | 4.10 | 3.96 | 3.60 | 3.97 | |
| Growth | +14.7% | +13.3% | +2.1% | −16.0% | +6.4% | +0.1% | −3.2% | −9.1% | +10.2% | |
| Per share and net cash | ||||||||||
| calc | −9.96 | −1.63 | −1.91 | −1.62 | −1.53 | −1.25 | −1.55 | −1.69 | −0.67 | −1.59 |
| n/a | n/a | n/a | 179.0 | 274.8 | 275.1 | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | n/a | 25.58 | 13.99 | 14.88 | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.