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 | 2.13 | 0.52 | 0.14 | 0.14 | 0.44 | 0.47 | 0.49 | 0.53 | 0.57 | 0.60 |
| Growth | −75.4% | −72.5% | +0.1% | +202.4% | +8.0% | +5.0% | +6.6% | +7.8% | +6.2% | |
| Net income | 0.63 | 0.41 | 1.06 | 0.05 | 0.41 | 0.51 | 0.50 | 0.31 | 0.24 | 0.07 |
| Growth | −34.0% | +156.2% | −95.7% | +808.3% | +22.2% | −1.0% | −38.9% | −20.5% | −70.7% | |
| EPS, diluted | 1.34 | 0.88 | 2.24 | 0.09 | 0.77 | 0.93 | 0.92 | 0.56 | 0.36 | 0.10 |
| Growth | −34.3% | +154.5% | −96.0% | +755.6% | +20.8% | −1.1% | −39.1% | −35.7% | −72.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 29.5% | 79.0% | 735.8% | 31.5% | 94.7% | 107.3% | 101.1% | 58.0% | 42.8% | 11.8% |
| Free cash flow margin | 35.5% | 71.6% | 199.6% | 117.0% | −7.0% | 7.5% | −12.5% | 34.4% | 58.7% | 59.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.21 | 0.85 | 0.85 | 0.85 | 0.76 | 0.80 | 0.90 | 0.96 | 1.07 | 1.25 |
| Capital expenditure | −0.46 | −0.47 | −0.56 | −0.68 | −0.79 | −0.76 | −0.96 | −0.77 | −0.74 | −0.89 |
| Free cash flow | 0.76 | 0.38 | 0.29 | 0.17 | −0.03 | 0.04 | −0.06 | 0.18 | 0.33 | 0.36 |
| Growth | −50.3% | −23.3% | −41.4% | −118.0% | −273.8% | +83.7% | +7.0% | |||
| Buybacks | −0.01 | −0.00 | −0.00 | −0.01 | −0.01 | −0.01 | −0.07 | −0.01 | −0.19 | −0.10 |
| Dividends paid | −0.98 | −0.69 | −0.70 | −0.72 | −0.79 | −0.65 | −0.65 | −0.66 | −0.79 | −0.85 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.09 | 0.06 | 0.05 | 0.08 | 0.04 | 0.16 | 0.07 | 0.12 | 0.12 | 0.47 |
| Total debt | 9.10 | 7.79 | 5.48 | 6.30 | 6.62 | 6.17 | 6.50 | 6.88 | 8.72 | 9.85 |
| Net cash (debt) | −9.00 | −7.73 | −5.42 | −6.22 | −6.57 | −6.01 | −6.43 | −6.76 | −8.60 | −9.38 |
| Shareholders’ equity | 5.55 | 5.30 | 5.94 | 6.09 | 6.73 | 6.52 | 6.65 | 6.35 | 8.40 | 7.50 |
| Debt to equity | 1.64 | 1.47 | 0.92 | 1.04 | 0.98 | 0.95 | 0.98 | 1.08 | 1.04 | 1.31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1.21 | 0.85 | 0.85 | 0.85 | 0.76 | 0.80 | 0.90 | 0.96 | 1.07 | 1.25 | |
| Growth | −30.2% | +0.2% | −0.3% | −10.4% | +4.9% | +13.2% | +6.2% | +11.9% | +17.0% | |
| Investment | ||||||||||
| −0.46 | −0.47 | −0.56 | −0.68 | −0.79 | −0.76 | −0.96 | −0.77 | −0.74 | −0.89 | |
| calc | 0.76 | 0.38 | 0.29 | 0.17 | −0.03 | 0.04 | −0.06 | 0.18 | 0.33 | 0.36 |
| Growth | −50.3% | −23.3% | −41.4% | −118.0% | −273.8% | +83.7% | +7.0% | |||
| calc | 1.62 | 0.80 | 0.61 | 0.34 | −0.06 | 0.07 | −0.11 | 0.33 | 0.49 | 0.51 |
| −0.43 | 1.25 | 1.83 | −1.45 | −1.01 | 0.53 | −0.88 | −0.58 | −0.11 | −1.03 | |
| Financing | ||||||||||
| −1.05 | −2.15 | −2.62 | 0.65 | 0.25 | −1.29 | −0.12 | −0.34 | −0.94 | 0.14 | |
| −0.98 | −0.69 | −0.70 | −0.72 | −0.79 | −0.65 | −0.65 | −0.66 | −0.79 | −0.85 | |
| −0.01 | −0.00 | −0.00 | −0.01 | −0.01 | −0.01 | −0.07 | −0.01 | −0.19 | −0.10 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.