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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 14.6% | 18.8% | 20.7% | 22.4% | 19.8% | 17.2% | 16.9% | 16.8% | 16.7% | 18.3% | |
| 3.3% | 7.9% | 9.7% | 8.1% | 6.3% | 3.6% | 4.8% | 6.0% | −0.5% | 0.8% | |
| 2.9% | 4.2% | 8.1% | 6.5% | 3.9% | 2.6% | 4.8% | 5.4% | −1.4% | −2.5% | |
| 2.3% | 3.0% | 6.5% | 5.2% | 4.2% | 2.1% | 4.0% | 3.6% | 0.6% | −1.9% | |
| −19.8% | −2.2% | −2.7% | n/a | n/a | −15.9% | 3.9% | −5.7% | −33.3% | −21.7% | |
| Spending | ||||||||||
| 0.6% | 0.8% | 1.2% | 1.5% | 1.3% | 1.1% | 0.9% | 1.3% | 2.0% | 1.6% | |
| 7.1% | 6.8% | 6.6% | 7.6% | 6.5% | 5.9% | 4.6% | 5.8% | 8.6% | 10.4% | |
| 10.0% | 8.2% | 8.4% | n/a | n/a | 8.1% | 8.4% | 14.7% | 18.6% | 17.2% | |
| 21.6% | 28.5% | 20.4% | 20.2% | −1.5% | 25.9% | 20.6% | 14.6% | n/a | n/a | |
| Returns | ||||||||||
| 7.4% | 10.0% | 19.8% | 12.0% | 9.4% | 6.1% | 15.4% | 10.7% | 1.3% | −3.7% | |
| 1.2% | 1.7% | 5.0% | 3.0% | 2.3% | 1.5% | 3.3% | 2.3% | 0.3% | −0.7% | |
| Balance and payout | ||||||||||
| 1.32 | 1.09 | 0.46 | 0.81 | 0.78 | 0.67 | 1.16 | 1.20 | 1.64 | 2.14 | |
| 83.4% | 82.0% | 74.0% | 73.9% | 71.0% | 71.2% | 74.5% | 68.9% | 69.3% | 71.9% | |