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 | 9.67 | 8.72 | 8.38 | 8.60 | 8.03 | 8.43 | 8.12 | 8.76 | 9.63 | 10.27 |
| Growth | −9.8% | −3.9% | +2.6% | −6.7% | +5.1% | −3.7% | +7.8% | +9.9% | +6.7% | |
| Operating income | −0.57 | 0.10 | −2.38 | −0.20 | 0.68 | 0.45 | 0.45 | 0.96 | 1.55 | 1.81 |
| Net income | −2.41 | 2.40 | −4.14 | −1.79 | −0.56 | −0.95 | −0.23 | −0.59 | −0.05 | 0.16 |
| Growth | −272.4% | |||||||||
| EPS, diluted | −6.94 | 6.83 | −11.81 | −5.08 | −1.58 | −2.64 | −0.62 | −1.62 | −0.13 | 0.42 |
| Growth | −272.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −5.9% | 1.2% | −28.4% | −2.4% | 8.4% | 5.3% | 5.6% | 11.0% | 16.1% | 17.7% |
| Net margin | −24.9% | 27.6% | −49.5% | −20.8% | −7.0% | −11.2% | −2.8% | −6.8% | −0.5% | 1.5% |
| Free cash flow margin | 19.1% | 24.3% | 16.0% | 14.3% | 10.1% | 13.7% | −11.6% | 9.3% | 13.1% | 9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.09 | 2.29 | 1.50 | 1.50 | 1.11 | 1.43 | −0.73 | 1.03 | 1.60 | 1.40 |
| Capital expenditure | −0.24 | −0.17 | −0.16 | −0.27 | −0.30 | −0.27 | −0.22 | −0.22 | −0.34 | −0.40 |
| Free cash flow | 1.85 | 2.12 | 1.34 | 1.23 | 0.81 | 1.16 | −0.95 | 0.82 | 1.26 | 1.00 |
| Growth | +14.4% | −36.6% | −8.4% | −34.3% | +43.0% | −181.8% | +54.2% | −20.4% | ||
| Buybacks | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.54 | 0.72 | 0.72 | 3.24 | 0.61 | 0.58 | 0.56 | 0.95 | 1.18 | 1.31 |
| Total debt | 29.85 | 25.44 | 24.31 | 25.90 | 23.93 | 22.65 | 20.77 | 22.39 | 21.62 | 20.82 |
| Net cash (debt) | −29.30 | −24.72 | −23.58 | −22.65 | −23.32 | −22.07 | −20.20 | −21.44 | −20.44 | −19.51 |
| Shareholders’ equity | 3.15 | 5.85 | 2.73 | 1.06 | 0.54 | −0.11 | −0.69 | −1.02 | −1.28 | −0.55 |
| Debt to equity | 9.47 | 4.35 | 8.89 | 24.36 | 44.72 | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 2.09 | 2.29 | 1.50 | 1.50 | 1.11 | 1.43 | −0.73 | 1.03 | 1.60 | 1.40 | |
| Growth | +9.7% | −34.5% | +0.0% | −26.0% | +28.4% | −151.1% | +54.7% | −12.3% | ||
| Investment | ||||||||||
| −0.24 | −0.17 | −0.16 | −0.27 | −0.30 | −0.27 | −0.22 | −0.22 | −0.34 | −0.40 | |
| calc | 1.85 | 2.12 | 1.34 | 1.23 | 0.81 | 1.16 | −0.95 | 0.82 | 1.26 | 1.00 |
| Growth | +14.4% | −36.6% | −8.4% | −34.3% | +43.0% | −181.8% | +54.2% | −20.4% | ||
| calc | 5.33 | 6.02 | 3.83 | 3.50 | 2.28 | 3.22 | −2.61 | 2.24 | 3.42 | 2.67 |
| −0.13 | 2.89 | −0.20 | −0.42 | −0.26 | 0.41 | −0.30 | −2.15 | −0.45 | −0.60 | |
| Financing | ||||||||||
| −1.96 | −4.96 | −1.35 | 1.44 | −2.29 | −1.51 | −0.47 | 1.48 | −0.87 | −0.74 | |
| 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
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.