Closing prices at the end of each trading day, from 5 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 | 13.08 | 17.18 | 22.88 | 23.84 | 20.71 | 20.50 | 21.16 | 25.51 | 27.83 | 27.73 |
| Growth | +31.3% | +33.2% | +4.2% | −13.1% | −1.0% | +3.2% | +20.6% | +9.1% | −0.3% | |
| Operating income | 0.46 | −0.28 | 0.70 | 1.07 | −15.98 | 1.31 | 1.19 | 2.32 | 3.08 | n/a |
| Net income | 0.00 | −0.10 | 0.20 | 0.13 | −9.94 | −0.22 | −0.60 | 1.94 | 2.98 | 2.59 |
| Growth | −34.4% | −7,865.6% | +53.3% | −13.1% | ||||||
| EPS, diluted | n/a | −0.24 | 0.45 | 0.23 | −14.73 | −0.27 | −0.61 | 1.91 | 2.98 | n/a |
| Growth | −48.9% | −6,504.3% | +56.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.0% | 17.7% | 17.4% | 18.6% | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 3.5% | −1.7% | 3.1% | 4.5% | −77.2% | 6.4% | 5.6% | 9.1% | 11.1% | n/a |
| Net margin | 0.0% | −0.6% | 0.9% | 0.5% | −48.0% | −1.1% | −2.8% | 7.6% | 10.7% | 9.3% |
| Free cash flow margin | −1.2% | −8.5% | 3.4% | 3.7% | 1.6% | 7.4% | 4.2% | 7.2% | 7.4% | 9.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.26 | −0.80 | 1.76 | 2.13 | 1.30 | 2.37 | 1.89 | 3.06 | 3.33 | 3.81 |
| Capital expenditure | −0.42 | −0.67 | −1.00 | −1.24 | −0.97 | −0.86 | −0.99 | −1.22 | −1.28 | −1.27 |
| Free cash flow | −0.16 | −1.46 | 0.77 | 0.89 | 0.33 | 1.52 | 0.90 | 1.84 | 2.05 | 2.54 |
| Growth | +15.5% | −62.8% | +360.0% | −40.8% | +104.4% | +11.8% | +23.5% | |||
| Buybacks | 0.00 | −0.17 | −0.39 | 0.00 | 0.00 | −0.43 | −0.83 | −0.54 | −0.48 | −0.38 |
| Dividends paid | 0.00 | −0.16 | −0.32 | −0.40 | −0.49 | −0.59 | −0.73 | −0.79 | −0.84 | −0.91 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.98 | 7.02 | 3.72 | 3.25 | 4.13 | 3.85 | 2.49 | 2.65 | 3.36 | 3.72 |
| Total debt | 0.04 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 0.94 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 14.69 | 14.28 | 17.47 | 21.93 | 12.89 | 14.83 | 14.39 | 15.37 | 16.90 | 18.83 |
| Debt to equity | 0.00 | n/a | n/a | n/a | n/a | 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 | ||||||||||
| 0.26 | −0.80 | 1.76 | 2.13 | 1.30 | 2.37 | 1.89 | 3.06 | 3.33 | 3.81 | |
| Growth | −405.0% | +20.7% | −38.7% | +82.1% | −20.5% | +62.2% | +8.8% | +14.3% | ||
| 0.55 | 1.10 | 1.49 | 1.42 | 1.32 | 1.11 | 1.06 | 1.09 | 1.14 | 1.19 | |
| Investment | ||||||||||
| −0.42 | −0.67 | −1.00 | −1.24 | −0.97 | −0.86 | −0.99 | −1.22 | −1.28 | −1.27 | |
| calc | −0.16 | −1.46 | 0.77 | 0.89 | 0.33 | 1.52 | 0.90 | 1.84 | 2.05 | 2.54 |
| Growth | +15.5% | −62.8% | +360.0% | −40.8% | +104.4% | +11.8% | +23.5% | |||
| −0.47 | −4.12 | −0.58 | −1.05 | −0.62 | −0.46 | −1.56 | −0.82 | −1.02 | −2.04 | |
| Financing | ||||||||||
| −0.10 | 10.92 | −4.36 | −1.53 | 0.23 | −2.14 | −1.59 | −2.03 | −1.53 | −1.48 | |
| 0.00 | −0.16 | −0.32 | −0.40 | −0.49 | −0.59 | −0.73 | −0.79 | −0.84 | −0.91 | |
| 0.00 | −0.17 | −0.39 | 0.00 | 0.00 | −0.43 | −0.83 | −0.54 | −0.48 | −0.38 | |
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.