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 | 1.10 | 4.30 | 6.43 | 6.84 | 6.17 | 9.44 | 17.21 | 9.66 | 8.70 | 10.76 |
| Growth | +292.7% | +49.3% | +6.4% | −9.8% | +53.0% | +82.4% | −43.8% | −9.9% | +23.6% | |
| Operating income | 0.25 | 1.16 | 1.98 | 2.04 | 2.13 | 2.56 | 3.38 | 5.04 | 3.28 | 3.71 |
| Net income | −0.17 | 0.49 | 1.27 | 1.18 | 1.18 | 1.63 | 2.50 | 4.25 | 2.51 | 2.99 |
| Growth | +160.0% | −7.8% | +0.7% | +37.8% | +53.3% | +70.3% | −41.0% | +19.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 22.8% | 26.9% | 30.8% | 29.8% | 34.5% | 27.1% | 19.6% | 52.1% | 37.7% | 34.4% |
| Net margin | −15.6% | 11.4% | 19.8% | 17.2% | 19.2% | 17.3% | 14.5% | 44.0% | 28.8% | 27.8% |
| Free cash flow margin | −211.2% | −7.3% | 16.6% | 3.2% | 12.6% | 17.4% | 21.5% | 29.9% | 32.3% | 23.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.00 | 0.98 | 1.87 | 1.55 | 1.75 | 2.29 | 4.15 | 3.11 | 2.97 | 2.77 |
| Capital expenditure | −2.32 | −1.29 | −0.80 | −1.33 | −0.97 | −0.65 | −0.45 | −0.22 | −0.15 | −0.20 |
| Free cash flow | −2.32 | −0.31 | 1.07 | 0.22 | 0.78 | 1.64 | 3.70 | 2.89 | 2.81 | 2.57 |
| Growth | −79.8% | +260.6% | +110.9% | +125.1% | −21.9% | −2.6% | −8.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.00 | 0.00 | 0.00 | 1.78 | 1.21 | 0.88 | 0.90 | 0.58 | 0.27 | 0.18 |
| Total debt | 14.21 | 16.05 | 16.07 | 17.58 | 17.58 | 17.18 | 16.20 | 15.91 | 15.11 | 14.47 |
| Net cash (debt) | −14.21 | −16.05 | −16.07 | −15.80 | −16.37 | −16.30 | −15.29 | −15.33 | −14.84 | −14.29 |
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 | ||||||||||
| 0.00 | 0.00 | 0.00 | 1.78 | 1.21 | 0.88 | 0.90 | 0.58 | 0.27 | 0.18 | |
| n/a | n/a | n/a | 0.28 | 0.30 | 0.55 | 0.55 | 0.00 | 0.00 | 0.00 | |
| 0.10 | 0.10 | 0.10 | 0.12 | 0.11 | 0.18 | 0.16 | 0.14 | 0.15 | 0.18 | |
| 14.16 | 15.14 | 15.39 | 16.37 | 16.72 | 16.83 | 16.73 | 16.21 | 15.76 | 15.26 | |
| 15.54 | 17.55 | 17.97 | 19.38 | 19.15 | 19.36 | 19.63 | 18.10 | 17.45 | 17.44 | |
| Growth | +12.9% | +2.4% | +7.8% | −1.2% | +1.1% | +1.4% | −7.8% | −3.6% | −0.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.30 | 0.35 | 0.31 | |
| 14.21 | 16.05 | 16.07 | 17.58 | 17.58 | 17.18 | 16.20 | 15.61 | 14.76 | 14.16 | |
| calc | 14.21 | 16.05 | 16.07 | 17.58 | 17.58 | 17.18 | 16.20 | 15.91 | 15.11 | 14.47 |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 18.89 | 17.96 | 17.02 | |
| Per share and net cash | ||||||||||
| calc | −14.21 | −16.05 | −16.07 | −15.80 | −16.37 | −16.30 | −15.29 | −15.33 | −14.84 | −14.29 |
| n/a | n/a | n/a | n/a | 484.0 | 484.0 | 484.0 | 484.0 | 484.0 | 484.1 | |
Lines marked calc are worked out here from filed figures; point at one for how.