Closing prices at the end of each trading day, from 24 Dec 2024. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.98 | 3.23 | 3.09 | 3.37 | 3.78 | 3.97 | 4.14 | 3.73 |
| Growth | +8.3% | −4.3% | +9.1% | +12.2% | +5.0% | +4.4% | −10.0% | |
| Net income | 0.07 | 0.17 | −2.74 | 0.95 | 1.50 | −0.18 | 0.24 | −2.34 |
| Growth | +129.2% | −1,759.4% | +58.9% | −112.0% | −1,093.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net margin | 2.4% | 5.1% | −88.7% | 28.1% | 39.8% | −4.6% | 5.7% | −62.9% |
| Free cash flow margin | 33.1% | 29.4% | 20.1% | −28.5% | 11.6% | 14.5% | −9.7% | −17.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.19 | 1.36 | 0.99 | 0.40 | 1.28 | 1.60 | 0.55 | 0.50 |
| Capital expenditure | −0.21 | −0.41 | −0.37 | −1.35 | −0.85 | −1.03 | −0.95 | −1.14 |
| Free cash flow | 0.99 | 0.95 | 0.62 | −0.96 | 0.44 | 0.58 | −0.40 | −0.64 |
| Growth | −3.7% | −34.8% | −254.9% | +31.6% | −169.6% | |||
| Buybacks | 0.00 | 0.00 | −0.04 | 0.00 | 0.00 | n/a | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.34 | 0.42 | 0.51 | 0.53 | 0.64 | 0.63 | 0.62 | 0.68 |
| Shareholders’ equity | 17.22 | 7.35 | 1.18 | 3.67 | 5.87 | 5.79 | 1.34 | −0.41 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 0.34 | 0.42 | 0.51 | 0.53 | 0.64 | 0.63 | 0.62 | 0.68 | |
| n/a | 0.68 | 0.62 | 1.15 | 1.32 | 0.96 | 0.93 | 0.99 | |
| n/a | 0.04 | 0.02 | 0.02 | 0.02 | 0.07 | 0.04 | 0.03 | |
| 30.42 | 32.65 | 36.10 | 37.92 | 37.83 | 44.04 | 38.70 | 39.70 | |
| 0.95 | 0.95 | 0.97 | 0.85 | 0.72 | 0.85 | 0.69 | 0.81 | |
| n/a | 35.76 | 39.47 | 41.99 | 43.29 | 49.42 | 44.13 | 46.27 | |
| Growth | +10.4% | +6.4% | +3.1% | +14.2% | −10.7% | +4.8% | ||
| Liabilities | ||||||||
| n/a | n/a | n/a | n/a | 26.46 | 32.29 | 32.02 | 37.04 | |
| Equity | ||||||||
| 17.22 | 7.35 | 1.18 | 3.67 | 5.87 | 5.79 | 1.34 | −0.41 | |
| Growth | −57.3% | −84.0% | +211.6% | +60.2% | −1.5% | −76.8% | −130.3% | |
| Per share and net cash | ||||||||
| n/a | n/a | 172.2 | 172.2 | 172.2 | n/a | n/a | n/a | |
| calc | n/a | n/a | 6.84 | 21.29 | 34.10 | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.