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 | 8.66 | 8.85 | 9.12 | 9.17 | 5.40 | 9.31 | 11.99 | 12.01 | 11.79 | 11.65 |
| Growth | +2.2% | +3.1% | +0.5% | −41.1% | +72.4% | +28.8% | +0.1% | −1.8% | −1.2% | |
| Net income | 0.16 | 0.36 | 0.17 | 0.30 | −0.68 | 1.29 | 2.76 | 1.63 | −1.82 | −0.89 |
| Growth | +121.5% | −54.3% | +83.0% | −326.5% | +115.1% | −41.0% | −211.6% | |||
| EPS, diluted | 1.75 | 4.25 | 2.06 | 3.98 | −9.71 | 19.44 | 57.16 | 42.08 | −51.23 | −25.25 |
| Growth | +142.9% | −51.5% | +93.2% | −344.0% | +194.0% | −26.4% | −221.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 1.9% | 4.1% | 1.8% | 3.3% | −12.7% | 13.8% | 23.0% | 13.6% | −15.4% | −7.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.64 | 2.65 | 2.61 | 2.59 | 0.69 | 3.49 | 4.71 | 3.83 | 3.52 | 3.30 |
| Buybacks | −0.40 | −0.21 | −0.22 | −0.07 | −0.12 | −1.46 | −3.33 | −0.95 | −0.07 | −0.01 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.36 | 0.00 | 0.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.49 | 0.61 | 0.62 | 0.69 | 0.69 | 0.53 | 0.57 | 0.56 | 0.53 | 0.52 |
| Total debt | 3.52 | 3.60 | 3.55 | 3.44 | 4.21 | 4.01 | 4.67 | 4.79 | 5.37 | 6.05 |
| Net cash (debt) | −3.03 | −2.99 | −2.94 | −2.75 | −3.52 | −3.48 | −4.10 | −4.24 | −4.84 | −5.53 |
| Shareholders’ equity | 0.22 | 0.57 | 0.41 | 0.66 | −0.16 | −0.22 | −0.70 | −0.35 | −2.33 | −3.13 |
| Debt to equity | 15.94 | 6.28 | 8.58 | 5.24 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.49 | 0.61 | 0.62 | 0.69 | 0.69 | 0.53 | 0.57 | 0.56 | 0.53 | 0.52 | |
| 0.69 | 0.70 | 0.74 | 0.79 | 0.66 | 0.54 | 0.59 | 0.72 | 0.70 | 0.75 | |
| 1.01 | 1.07 | 1.09 | 1.10 | 1.14 | 1.11 | 1.07 | 1.10 | 1.07 | 1.13 | |
| 17.64 | 17.70 | 19.15 | 23.13 | 17.54 | 22.60 | 25.93 | 32.57 | 29.04 | 31.26 | |
| Growth | +0.3% | +8.2% | +20.8% | −24.2% | +28.9% | +14.7% | +25.6% | −10.8% | +7.6% | |
| Liabilities | ||||||||||
| 0.28 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | n/a | n/a | n/a | |
| 3.24 | 3.57 | 3.53 | 3.42 | 4.19 | 3.99 | 4.64 | 4.79 | 5.37 | 6.05 | |
| calc | 3.52 | 3.60 | 3.55 | 3.44 | 4.21 | 4.01 | 4.67 | 4.79 | 5.37 | 6.05 |
| Equity | ||||||||||
| −1.64 | −1.22 | −1.09 | −0.79 | −1.47 | −0.19 | 2.58 | 3.85 | 2.03 | 1.14 | |
| 0.22 | 0.57 | 0.41 | 0.66 | −0.16 | −0.22 | −0.70 | −0.35 | −2.33 | −3.13 | |
| Growth | +159.3% | −27.7% | +58.5% | −123.6% | ||||||
| Per share and net cash | ||||||||||
| calc | −3.03 | −2.99 | −2.94 | −2.75 | −3.52 | −3.48 | −4.10 | −4.24 | −4.84 | −5.53 |
| 86.0 | 81.0 | 75.8 | 74.4 | 69.8 | 53.8 | 39.5 | 35.5 | 35.1 | 35.3 | |
| calc | 2.57 | 7.08 | 5.46 | 8.82 | −2.22 | −4.09 | −17.81 | −9.84 | −66.28 | −88.74 |
Lines marked calc are worked out here from filed figures; point at one for how.