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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 6.3% | 6.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −0.1% | 2.6% | 5.3% | 4.5% | −1.4% | 10.9% | 12.5% | 12.2% | 8.5% | 4.0% | |
| −1.1% | 1.1% | 3.8% | 5.4% | −3.8% | 9.7% | 9.4% | 10.3% | 7.3% | 3.3% | |
| 2.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 3.7% | 3.7% | 3.8% | 3.9% | 3.8% | 3.6% | 4.0% | 4.7% | 5.4% | 6.7% | |
| 9.7% | 9.0% | 8.4% | 8.5% | 9.9% | 8.2% | 8.1% | 8.4% | 10.0% | 12.2% | |
| 9.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 69.3% | 28.4% | −23.2% | n/a | 11.8% | 27.9% | 22.0% | 23.1% | 29.7% | |
| Returns | ||||||||||
| −6.1% | 6.4% | 21.1% | 23.2% | −9.9% | 25.3% | 29.3% | 28.1% | 16.2% | 6.6% | |
| −0.6% | 0.6% | 2.3% | 3.0% | −1.0% | 3.5% | 5.2% | 4.9% | 2.9% | 1.2% | |
| Balance and payout | ||||||||||
| 90.2% | 91.2% | 88.9% | 87.0% | 89.7% | 86.1% | 82.3% | 82.4% | 81.9% | 81.7% | |
| n/a | 61.8% | 22.8% | 19.9% | n/a | 10.9% | 20.8% | 23.6% | 48.7% | 65.3% | |
| 32.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |