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 | 23.69 | 29.11 | 36.42 | 32.57 | 13.66 | 34.59 | 61.05 | 48.52 | 49.42 | 51.82 |
| Growth | +22.8% | +25.1% | −10.6% | −58.0% | +153.2% | +76.5% | −20.5% | +1.8% | +4.9% | |
| Net income | −3.62 | −0.86 | 6.26 | 7.19 | −2.70 | 8.08 | 18.68 | 10.96 | 9.25 | 7.99 |
| Growth | +14.9% | −137.6% | +131.2% | −41.3% | −15.6% | −13.6% | ||||
| EPS, diluted | −2.91 | −0.70 | 5.32 | 6.40 | −2.51 | 6.07 | 14.57 | 9.06 | 7.81 | 6.35 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −15.3% | −2.9% | 17.2% | 22.1% | −19.8% | 23.4% | 30.6% | 22.6% | 18.7% | 15.4% |
| Free cash flow margin | −2.0% | 8.5% | 17.0% | 13.7% | 0.6% | 33.7% | 29.7% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.40 | 7.08 | 12.93 | 11.10 | 4.80 | 17.00 | 28.31 | 19.97 | 20.12 | 19.80 |
| Capital expenditure | −4.87 | −4.59 | −6.75 | −6.64 | −4.72 | −5.32 | −10.16 | n/a | n/a | n/a |
| Free cash flow | −0.47 | 2.49 | 6.18 | 4.47 | 0.09 | 11.67 | 18.16 | n/a | n/a | n/a |
| Growth | +148.8% | −27.7% | −98.1% | +13,316.1% | +55.5% | |||||
| Buybacks | −0.13 | −3.00 | −3.00 | −3.50 | −0.89 | −3.62 | −9.27 | −5.40 | −5.46 | −5.02 |
| Dividends paid | −1.25 | −1.31 | −1.36 | −1.50 | −1.83 | −2.36 | −5.73 | −5.58 | −3.65 | −4.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.61 | 6.33 | 5.92 | 5.09 | 2.99 | 5.03 | 6.46 | 5.64 | 5.61 | 6.50 |
| Total debt | n/a | 22.44 | 16.15 | 18.11 | 19.11 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | −16.11 | −10.23 | −13.02 | −16.12 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 34.97 | 30.61 | 31.94 | 34.98 | 29.85 | 45.41 | 48.00 | 49.28 | 64.80 | 64.49 |
| Debt to equity | n/a | 0.73 | 0.51 | 0.52 | 0.64 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −23.3% | −9.0% | 27.4% | 29.2% | −23.0% | 36.8% | 46.2% | 33.6% | 27.7% | 24.4% | |
| −15.3% | −2.9% | 17.2% | 22.1% | −19.8% | 23.4% | 30.6% | 22.6% | 18.7% | 15.4% | |
| −2.0% | 8.5% | 17.0% | 13.7% | 0.6% | 33.7% | 29.7% | n/a | n/a | n/a | |
| Spending | ||||||||||
| 0.5% | 0.3% | 0.2% | 0.3% | 0.5% | 0.2% | 0.1% | 0.2% | 0.2% | 0.2% | |
| 2.0% | 1.5% | 1.1% | 1.7% | 3.1% | 2.1% | 1.0% | 1.5% | 2.3% | 1.7% | |
| 20.6% | 15.8% | 18.5% | 20.4% | 34.5% | 15.4% | 16.6% | n/a | n/a | n/a | |
| n/a | n/a | 36.8% | 23.8% | n/a | 36.4% | 33.8% | 32.7% | 32.4% | 36.9% | |
| Returns | ||||||||||
| −10.3% | −2.8% | 19.6% | 20.6% | −9.0% | 17.8% | 38.9% | 22.2% | 14.3% | 12.4% | |
| −4.0% | −1.2% | 8.9% | 10.2% | −4.3% | 8.9% | 19.9% | 11.4% | 7.5% | 6.6% | |
| Balance and payout | ||||||||||
| n/a | 0.73 | 0.51 | 0.52 | 0.64 | n/a | n/a | n/a | n/a | n/a | |
| 60.8% | 58.0% | 54.2% | 50.3% | 52.3% | 49.9% | 48.8% | 48.6% | 47.2% | 47.1% | |
| n/a | n/a | 21.8% | 20.9% | n/a | 29.2% | 30.7% | 51.0% | 39.4% | 50.0% | |
| n/a | 173.2% | 70.5% | 111.9% | 3,129.9% | 51.3% | 82.6% | n/a | n/a | n/a | |