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 | 7.14 | 5.47 | 0.96 | 0.84 | 0.58 | n/a | n/a | n/a | n/a | n/a |
| Growth | −23.3% | −82.5% | −12.5% | −31.3% | ||||||
| Operating income | 1.27 | 1.52 | 1.76 | 0.66 | 0.30 | n/a | n/a | n/a | n/a | n/a |
| Net income | 0.52 | 0.79 | 0.96 | 0.28 | 0.21 | 0.80 | 0.22 | 0.72 | 0.28 | 0.52 |
| Growth | +52.4% | +22.1% | −71.1% | −23.0% | +274.3% | −72.2% | +222.0% | −61.4% | +87.0% | |
| EPS, diluted | 7.34 | 14.10 | 17.49 | 5.46 | 4.46 | 16.02 | 4.46 | 14.34 | 5.49 | 10.89 |
| Growth | +92.1% | +24.0% | −68.8% | −18.3% | +259.2% | −72.2% | +221.5% | −61.7% | +98.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.7% | 27.7% | 183.0% | 78.8% | 52.1% | n/a | n/a | n/a | n/a | n/a |
| Net margin | 7.3% | 14.4% | 100.3% | 33.1% | 37.1% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 26.9% | 43.4% | 266.1% | 128.1% | 316.9% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.13 | 2.60 | 2.75 | 1.22 | 1.88 | 1.54 | 1.85 | 1.99 | 1.86 | 2.09 |
| Capital expenditure | −0.21 | −0.23 | −0.20 | −0.14 | −0.05 | −0.08 | −0.07 | n/a | n/a | n/a |
| Free cash flow | 1.92 | 2.37 | 2.56 | 1.08 | 1.83 | 1.46 | 1.78 | n/a | n/a | n/a |
| Growth | +23.6% | +7.6% | −57.9% | +70.0% | −20.2% | +22.0% | ||||
| Buybacks | −0.80 | −0.55 | −0.44 | −0.98 | n/a | 0.00 | −0.01 | −0.04 | −0.06 | −0.31 |
| Dividends paid | −0.03 | −0.12 | −0.13 | −0.13 | −0.06 | −0.04 | −0.04 | −0.04 | −0.04 | −0.04 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.86 | 4.19 | 3.82 | 3.87 | 2.80 | 3.05 | 3.89 | 3.59 | 3.68 | 3.60 |
| Total debt | 5.60 | 6.08 | 5.74 | 2.85 | 2.81 | 7.44 | 8.01 | 5.29 | 5.56 | 4.31 |
| Net cash (debt) | −3.74 | −1.89 | −1.92 | 1.02 | −0.01 | −4.39 | −4.12 | −1.70 | −1.88 | −0.70 |
| Shareholders’ equity | 1.66 | 1.86 | 2.33 | 1.59 | 1.52 | 2.09 | 2.27 | 2.92 | 3.05 | 3.33 |
| Debt to equity | 3.38 | 3.28 | 2.46 | 1.79 | 1.84 | 3.57 | 3.54 | 1.81 | 1.82 | 1.29 |
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 | ||||||||||
| 1.86 | 4.19 | 3.82 | 3.87 | 2.80 | 3.05 | 3.89 | 3.59 | 3.68 | 3.60 | |
| 0.80 | 0.82 | 0.40 | 0.45 | 0.38 | n/a | n/a | n/a | n/a | n/a | |
| 0.27 | 0.23 | 0.25 | 0.22 | 0.16 | n/a | n/a | n/a | n/a | n/a | |
| 0.59 | 0.61 | 0.29 | 0.28 | 0.21 | 0.22 | 0.20 | 0.17 | 0.14 | 0.12 | |
| 3.80 | 0.99 | 0.95 | 0.95 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | |
| 25.51 | 30.68 | 30.39 | 26.49 | 22.55 | 21.75 | 25.41 | 23.14 | 22.89 | 22.66 | |
| Growth | +20.3% | −1.0% | −12.8% | −14.9% | −3.6% | +16.8% | −8.9% | −1.1% | −1.0% | |
| Liabilities | ||||||||||
| 5.60 | 6.08 | 5.74 | 2.85 | 2.81 | 7.44 | 8.01 | 5.29 | 5.56 | 4.31 | |
| calc | 5.60 | 6.08 | 5.74 | 2.85 | 2.81 | 7.44 | 8.01 | 5.29 | 5.56 | 4.31 |
| 23.86 | 28.83 | 28.06 | 24.91 | 21.03 | 19.66 | 23.14 | 20.22 | 19.84 | 19.34 | |
| Equity | ||||||||||
| 3.49 | 4.17 | 5.01 | 5.16 | 4.83 | −0.09 | 0.09 | 0.77 | 1.00 | 1.48 | |
| 1.66 | 1.86 | 2.33 | 1.59 | 1.52 | 2.09 | 2.27 | 2.92 | 3.05 | 3.33 | |
| Growth | +11.9% | +25.7% | −31.9% | −4.2% | +37.1% | +8.6% | +28.8% | +4.6% | +9.0% | |
| Per share and net cash | ||||||||||
| calc | −3.74 | −1.89 | −1.92 | 1.02 | −0.01 | −4.39 | −4.12 | −1.70 | −1.88 | −0.70 |
| 55.9 | 55.5 | 53.0 | 47.6 | 49.7 | 49.9 | 50.1 | 49.4 | 49.1 | 44.1 | |
| calc | 29.65 | 33.45 | 44.00 | 33.36 | 30.63 | 41.76 | 45.20 | 59.04 | 62.14 | 75.44 |
Lines marked calc are worked out here from filed figures; point at one for how.