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 | 2.85 | 3.39 | 3.74 | 3.20 | 3.48 | 5.28 | 7.47 | 7.61 | 5.99 | 5.60 |
| Growth | +18.8% | +10.4% | −14.5% | +8.6% | +51.8% | +41.5% | +1.9% | −21.3% | −6.6% | |
| Operating income | 0.09 | 0.27 | 0.36 | 0.26 | 0.22 | 0.19 | 0.36 | 0.45 | −0.03 | 0.04 |
| Net income | 0.07 | 0.10 | 0.24 | 0.17 | 0.15 | 0.11 | 0.30 | 0.27 | 0.04 | −0.10 |
| Growth | +57.8% | +135.4% | −31.3% | −11.6% | −25.4% | +171.7% | −8.2% | −86.9% | −388.8% | |
| EPS, diluted | 1.12 | 1.69 | 3.88 | 2.83 | 2.38 | 1.46 | 3.44 | 3.87 | 0.54 | −2.50 |
| Growth | +50.9% | +129.6% | −27.1% | −15.9% | −38.7% | +135.6% | +12.5% | −86.0% | −563.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.6% | 18.8% | 20.7% | 22.4% | 19.8% | 17.2% | 16.9% | 16.8% | 16.7% | 18.3% |
| Operating margin | 3.3% | 7.9% | 9.7% | 8.1% | 6.3% | 3.6% | 4.8% | 6.0% | −0.5% | 0.8% |
| Net margin | 2.3% | 3.0% | 6.5% | 5.2% | 4.2% | 2.1% | 4.0% | 3.6% | 0.6% | −1.9% |
| Free cash flow margin | −19.8% | −2.2% | −2.7% | n/a | n/a | −15.9% | 3.9% | −5.7% | −33.3% | −21.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.28 | 0.20 | 0.22 | 0.60 | −0.12 | −0.41 | 0.92 | 0.68 | −0.89 | −0.25 |
| Capital expenditure | −0.29 | −0.28 | −0.32 | n/a | n/a | −0.43 | −0.63 | −1.12 | −1.11 | −0.96 |
| Free cash flow | −0.56 | −0.07 | −0.10 | n/a | n/a | −0.84 | 0.29 | −0.43 | −2.00 | −1.21 |
| Growth | −249.2% | |||||||||
| Buybacks | n/a | n/a | n/a | −0.01 | −0.01 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.51 | 0.56 | 0.44 | 0.67 | 1.18 | 0.87 | 0.98 | 1.94 | 1.70 | 1.37 |
| Total debt | 1.17 | 1.12 | 0.56 | 1.13 | 1.22 | 1.20 | 2.26 | 3.07 | 4.60 | 6.01 |
| Net cash (debt) | −0.66 | −0.56 | −0.12 | −0.47 | −0.05 | −0.33 | −1.28 | −1.13 | −2.90 | −4.64 |
| Shareholders’ equity | 0.88 | 1.03 | 1.23 | 1.39 | 1.57 | 1.80 | 1.94 | 2.56 | 2.82 | 2.81 |
| Debt to equity | 1.32 | 1.09 | 0.46 | 0.81 | 0.78 | 0.67 | 1.16 | 1.20 | 1.64 | 2.14 |
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 | ||||||||||
| 0.51 | 0.56 | 0.44 | 0.67 | 1.18 | 0.87 | 0.98 | 1.94 | 1.70 | 1.37 | |
| 0.40 | 0.36 | 0.50 | 0.44 | 0.41 | 0.65 | 0.97 | 0.90 | 1.12 | 0.83 | |
| 0.30 | 0.35 | 0.26 | 0.55 | 0.70 | 1.19 | 1.52 | 1.18 | 1.21 | 1.13 | |
| 0.46 | 0.75 | 0.88 | 1.05 | 1.16 | 1.40 | 1.83 | 3.09 | 3.17 | 3.38 | |
| 0.01 | 0.01 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 5.41 | 5.89 | 4.89 | 5.47 | 6.54 | 7.39 | 9.04 | 11.90 | 13.51 | 15.17 | |
| Growth | +8.9% | −16.9% | +11.7% | +19.6% | +13.0% | +22.3% | +31.6% | +13.6% | +12.3% | |
| Liabilities | ||||||||||
| 0.68 | 0.72 | 0.17 | 0.11 | 0.29 | 0.18 | n/a | n/a | n/a | n/a | |
| 0.49 | 0.40 | 0.39 | 1.02 | 0.93 | 1.02 | 2.26 | 3.07 | 4.60 | 6.01 | |
| calc | 1.17 | 1.12 | 0.56 | 1.13 | 1.22 | 1.20 | 2.26 | 3.07 | 4.60 | 6.01 |
| 4.51 | 4.83 | 3.62 | 4.04 | 4.64 | 5.26 | 6.73 | 8.19 | 9.36 | 10.90 | |
| Equity | ||||||||||
| 0.28 | 0.38 | 0.62 | 0.79 | 0.94 | 1.04 | 1.28 | 1.55 | 1.59 | 1.48 | |
| 0.88 | 1.03 | 1.23 | 1.39 | 1.57 | 1.80 | 1.94 | 2.56 | 2.82 | 2.81 | |
| Growth | +16.7% | +18.7% | +13.7% | +12.7% | +14.7% | +7.8% | +31.8% | +10.0% | −0.3% | |
| Per share and net cash | ||||||||||
| calc | −0.66 | −0.56 | −0.12 | −0.47 | −0.05 | −0.33 | −1.28 | −1.13 | −2.90 | −4.64 |
| 57.8 | 58.5 | 59.2 | 59.4 | 59.8 | 64.0 | 64.5 | 66.2 | 67.0 | 67.8 | |
| calc | 15.30 | 17.65 | 20.71 | 23.46 | 26.25 | 28.13 | 30.10 | 38.68 | 42.05 | 41.41 |
Lines marked calc are worked out here from filed figures; point at one for how.