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 | 0.90 | 1.48 | 2.06 | 2.53 | 3.63 | 9.57 | 10.82 | 11.53 | 11.25 | 11.49 |
| Growth | +64.4% | +38.8% | +23.0% | +43.5% | +163.8% | +13.1% | +6.5% | −2.5% | +2.1% | |
| Operating income | 0.09 | 0.09 | 0.31 | 0.41 | −0.38 | 1.46 | 1.74 | 2.47 | 2.30 | 1.86 |
| Net income | 0.02 | 0.07 | 0.10 | 0.08 | −1.76 | −1.02 | −0.90 | 0.79 | −0.28 | −0.50 |
| Growth | +199.2% | +29.5% | −14.7% | −2,269.1% | −135.4% | |||||
| EPS, diluted | 0.51 | 1.08 | 1.22 | 1.03 | −13.50 | −4.83 | −4.19 | 3.64 | −1.29 | −2.42 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.9% | 6.4% | 15.1% | 16.2% | −10.6% | 15.3% | 16.1% | 21.4% | 20.5% | 16.2% |
| Net margin | 2.7% | 5.0% | 4.6% | 3.2% | −48.4% | −10.6% | −8.3% | 6.8% | −2.5% | −4.4% |
| Free cash flow margin | 5.8% | 3.2% | 8.6% | 5.6% | −20.0% | 7.1% | 0.4% | 4.7% | −2.0% | 4.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.10 | 0.13 | 0.32 | 0.31 | −0.56 | 1.20 | 0.99 | 1.81 | 1.08 | 1.30 |
| Capital expenditure | −0.04 | −0.08 | −0.15 | −0.17 | −0.16 | −0.52 | −0.95 | −1.26 | −1.30 | −0.81 |
| Free cash flow | 0.05 | 0.05 | 0.18 | 0.14 | −0.73 | 0.68 | 0.04 | 0.55 | −0.22 | 0.50 |
| Growth | −10.5% | +277.3% | −19.7% | −612.3% | −94.0% | +1,229.3% | −140.6% | |||
| Buybacks | n/a | n/a | −0.01 | 0.00 | 0.00 | n/a | 0.00 | 0.00 | −0.19 | −0.23 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.06 | 0.13 | 0.23 | 0.21 | 1.78 | 1.07 | 1.04 | 1.01 | 0.87 | 0.89 |
| Total debt | 0.80 | 2.19 | 3.26 | 2.57 | 14.14 | 13.79 | 12.77 | 12.29 | 12.14 | 11.78 |
| Net cash (debt) | −0.74 | −2.06 | −3.03 | −2.37 | −12.36 | −12.72 | −11.73 | −11.28 | −11.28 | −10.90 |
| Shareholders’ equity | 0.30 | 0.94 | 1.03 | 1.12 | 5.02 | 4.48 | 3.71 | 4.55 | 4.16 | 3.50 |
| Debt to equity | 2.70 | 2.33 | 3.17 | 2.30 | 2.82 | 3.08 | 3.44 | 2.70 | 2.92 | 3.36 |
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 | ||||||||||
| 9.9% | 6.4% | 15.1% | 16.2% | −10.6% | 15.3% | 16.1% | 21.4% | 20.5% | 16.2% | |
| 4.2% | −2.9% | 6.6% | 4.9% | −44.3% | −13.3% | −5.2% | −0.5% | −1.1% | −3.9% | |
| 2.7% | 5.0% | 4.6% | 3.2% | −48.4% | −10.6% | −8.3% | 6.8% | −2.5% | −4.4% | |
| 5.8% | 3.2% | 8.6% | 5.6% | −20.0% | 7.1% | 0.4% | 4.7% | −2.0% | 4.3% | |
| Spending | ||||||||||
| 14.5% | 16.3% | 18.5% | 19.9% | 24.9% | 18.6% | 19.1% | 17.5% | 17.1% | 16.8% | |
| 4.8% | 5.6% | 7.1% | 6.8% | 4.5% | 5.4% | 8.8% | 11.0% | 11.5% | 7.0% | |
| 34.8% | n/a | 29.6% | 35.2% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 8.3% | 7.8% | 9.2% | 7.3% | −35.0% | −22.7% | −24.2% | 17.3% | −6.7% | −14.3% | |
| 1.9% | 2.1% | 1.6% | 1.4% | −4.8% | −2.7% | −2.7% | 2.4% | −0.9% | −1.6% | |
| Balance and payout | ||||||||||
| 2.70 | 2.33 | 3.17 | 2.30 | 2.82 | 3.08 | 3.44 | 2.70 | 2.92 | 3.36 | |
| 76.9% | 73.4% | 82.6% | 80.2% | 86.2% | 88.1% | 88.8% | 85.9% | 86.6% | 88.3% | |
| n/a | n/a | 5.1% | 0.0% | n/a | n/a | 0.0% | 0.0% | n/a | 46.1% | |