Closing prices at the end of each trading day, from 13 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 | 23.22 | 25.77 | 27.83 | 26.15 | 13.08 | 17.80 | 21.54 | 22.08 | 17.06 | 15.35 |
| Growth | +11.0% | +8.0% | −6.0% | −50.0% | +36.1% | +21.0% | +2.5% | −22.7% | −10.0% | |
| Operating income | 1.45 | 1.66 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | −0.26 | 0.27 | 1.07 | 1.42 | −0.49 | 1.72 | 2.03 | 2.28 | 1.25 | 0.51 |
| Growth | +292.6% | +33.1% | −134.7% | +17.8% | +12.1% | −45.2% | −59.1% | |||
| EPS, diluted | −0.19 | 0.20 | 0.78 | 1.05 | −0.36 | 1.27 | 1.49 | 1.69 | 0.99 | 0.41 |
| Growth | +290.0% | +34.6% | −134.3% | +17.3% | +13.4% | −41.4% | −58.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.3% | 6.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | −1.1% | 1.1% | 3.8% | 5.4% | −3.8% | 9.7% | 9.4% | 10.3% | 7.3% | 3.3% |
| Free cash flow margin | 2.7% | n/a | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.77 | 2.87 | 2.55 | 1.83 | 5.53 | 4.08 | 0.56 | 0.91 | 1.97 | 2.54 |
| Capital expenditure | −2.13 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.63 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Dividends paid | −0.21 | −0.17 | −0.24 | −0.28 | −0.01 | −0.19 | −0.42 | −0.54 | −0.61 | −0.33 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.02 | 5.43 | 5.03 | 4.88 | 8.79 | 5.04 | 4.38 | 4.32 | 3.19 | 2.58 |
| Shareholders’ equity | 4.32 | 4.23 | 5.07 | 6.12 | 4.99 | 6.81 | 6.93 | 8.10 | 7.71 | 7.77 |
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 | ||||||||||
| 5.02 | 5.43 | 5.03 | 4.88 | 8.79 | 5.04 | 4.38 | 4.32 | 3.19 | 2.58 | |
| 5.61 | 6.45 | 6.73 | 7.08 | 6.02 | 4.22 | 4.81 | 5.55 | 4.78 | 4.65 | |
| 6.40 | 6.83 | 5.90 | 5.27 | 4.92 | 1.48 | 1.53 | 1.91 | 1.94 | 2.18 | |
| 2.45 | 2.47 | 2.45 | 2.54 | 1.84 | 3.21 | 3.32 | 3.61 | 3.58 | 3.62 | |
| 45.55 | 48.30 | 46.10 | 47.35 | 48.72 | 49.42 | 39.38 | 46.27 | 42.93 | 42.75 | |
| Growth | +6.0% | −4.6% | +2.7% | +2.9% | +1.4% | −20.3% | +17.5% | −7.2% | −0.4% | |
| Liabilities | ||||||||||
| 41.08 | 44.04 | 41.00 | 41.20 | 43.69 | 42.56 | 32.41 | 38.12 | 35.17 | 34.92 | |
| Equity | ||||||||||
| 1.79 | 1.76 | 2.60 | 3.81 | 3.28 | 4.82 | 7.91 | 9.65 | 10.31 | 10.51 | |
| 4.32 | 4.23 | 5.07 | 6.12 | 4.99 | 6.81 | 6.93 | 8.10 | 7.71 | 7.77 | |
| Growth | −2.0% | +19.8% | +20.8% | −18.5% | +36.5% | +1.7% | +16.9% | −4.7% | +0.8% | |
| Per share and net cash | ||||||||||
| 1,362 | 1,364 | 1,354 | 1,350 | 1,354 | 1,356 | 1,344 | 1,291 | 1,248 | 1,242 | |
| calc | 3.17 | 3.10 | 3.74 | 4.53 | 3.68 | 5.02 | 5.15 | 6.27 | 6.18 | 6.26 |
Lines marked calc are worked out here from filed figures; point at one for how.