Closing prices at the end of each trading day, from 17 Jul 2017. 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 | 3.02 | 6.84 | 8.97 | 6.55 | 8.50 | 4.98 | 6.87 | 4.12 | 4.72 | 6.77 |
| Growth | +126.7% | +31.0% | −26.9% | +29.7% | −41.5% | +38.1% | −40.1% | +14.7% | +43.2% | |
| Net income | −2.94 | −0.38 | 0.87 | −0.74 | −1.06 | 1.64 | 3.88 | −1.11 | 0.39 | 0.43 |
| Growth | −185.5% | +136.1% | −128.7% | +11.6% | ||||||
| EPS, diluted | −24.54 | −3.16 | 7.21 | −6.76 | −11.58 | 18.39 | 51.30 | −18.39 | 4.64 | 5.71 |
| Growth | −193.8% | +179.0% | −135.8% | +23.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −97.4% | −5.5% | 9.6% | −11.3% | −12.5% | 33.0% | 56.4% | −27.0% | 8.2% | 6.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.74 | 3.40 | 3.06 | 1.83 | 0.89 | 0.64 | −1.23 | −0.14 | −0.29 | 0.26 |
| Buybacks | 0.00 | 0.00 | −0.11 | −0.44 | −0.47 | −0.50 | −0.49 | −0.25 | −0.25 | −0.10 |
| Dividends paid | −0.56 | 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 | 5.23 | 1.86 | 4.15 | 2.88 | 4.11 | 4.47 | 4.12 | 3.85 | 5.05 | 5.39 |
| Total debt | 1.91 | 3.61 | 3.96 | 4.37 | 3.44 | 3.16 | 3.16 | 3.16 | 3.16 | 3.16 |
| Net cash (debt) | 3.32 | −1.76 | 0.18 | −1.49 | 0.67 | 1.32 | 0.96 | 0.70 | 1.89 | 2.23 |
| Shareholders’ equity | 14.86 | 14.52 | 14.42 | 16.17 | 18.02 | 16.14 | 5.53 | 4.94 | 4.96 | 6.77 |
| Debt to equity | 0.13 | 0.25 | 0.27 | 0.27 | 0.19 | 0.20 | 0.57 | 0.64 | 0.64 | 0.47 |
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 | ||||||||||
| 5.23 | 1.86 | 4.15 | 2.88 | 4.11 | 4.47 | 4.12 | 3.85 | 5.05 | 5.39 | |
| 221.93 | 224.19 | 206.29 | 227.26 | 247.87 | 262.26 | 224.85 | 236.34 | 238.54 | 241.80 | |
| Growth | +1.0% | −8.0% | +10.2% | +9.1% | +5.8% | −14.3% | +5.1% | +0.9% | +1.4% | |
| Liabilities | ||||||||||
| 1.91 | 3.61 | 3.96 | 4.37 | 3.44 | 3.16 | 3.16 | 3.16 | 3.16 | 3.16 | |
| calc | 1.91 | 3.61 | 3.96 | 4.37 | 3.44 | 3.16 | 3.16 | 3.16 | 3.16 | 3.16 |
| 207.07 | 209.61 | 191.81 | 211.02 | 229.78 | 253.81 | 219.25 | 231.33 | 233.51 | 234.97 | |
| Equity | ||||||||||
| 0.00 | 0.41 | 1.35 | 0.59 | −0.53 | −4.27 | −0.40 | −1.51 | −1.12 | −0.69 | |
| 14.86 | 14.52 | 14.42 | 16.17 | 18.02 | 16.14 | 5.53 | 4.94 | 4.96 | 6.77 | |
| Growth | −2.3% | −0.7% | +12.2% | +11.4% | −10.4% | −65.7% | −10.7% | +0.3% | +36.5% | |
| Per share and net cash | ||||||||||
| calc | 3.32 | −1.76 | 0.18 | −1.49 | 0.67 | 1.32 | 0.96 | 0.70 | 1.89 | 2.23 |
| 0.1 | 119.8 | 117.5 | 106.0 | 88.2 | 77.9 | 68.3 | 63.5 | 58.6 | 57.2 | |
| calc | 148,620.00 | 121.19 | 122.67 | 152.53 | 204.32 | 207.29 | 81.04 | 77.84 | 84.58 | 118.38 |
Lines marked calc are worked out here from filed figures; point at one for how.