Closing prices at the end of each trading day, from 20 Mar 2019. 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 | 36.26 | 43.73 | 49.60 | 42.95 | 38.54 | 54.97 | 56.90 | 44.62 | 42.96 | 39.97 |
| Growth | +20.6% | +13.4% | −13.4% | −10.3% | +42.6% | +3.5% | −21.6% | −3.7% | −7.0% | |
| Net income | 4.32 | 0.47 | 4.64 | −1.27 | 1.29 | 6.41 | 4.64 | 0.66 | 1.20 | −2.44 |
| Growth | −89.2% | +898.1% | −127.4% | +395.0% | −27.6% | −85.8% | +82.0% | −303.5% | ||
| EPS, diluted | 5.73 | 0.60 | 6.21 | −1.84 | 1.64 | 8.38 | 6.28 | 0.82 | 1.57 | −3.70 |
| Growth | −89.5% | +935.0% | −129.6% | +411.0% | −25.1% | −86.9% | +91.5% | −335.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 16.9% | 17.2% | 14.7% | 13.5% | n/a | n/a | n/a | n/a | n/a |
| Net margin | 11.9% | 1.1% | 9.4% | −3.0% | 3.4% | 11.7% | 8.2% | 1.5% | 2.8% | −6.1% |
| Free cash flow margin | −17.8% | −17.7% | 4.4% | 9.2% | 12.9% | 10.0% | 9.9% | 6.4% | −0.1% | −3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −2.96 | −4.93 | 4.25 | 5.93 | 6.23 | 7.01 | 7.48 | 5.20 | 2.91 | 1.03 |
| Capital expenditure | −3.49 | −2.81 | −2.09 | −1.96 | −1.25 | −1.50 | −1.82 | −2.36 | −2.94 | −2.48 |
| Free cash flow | −6.45 | −7.74 | 2.16 | 3.97 | 4.97 | 5.51 | 5.65 | 2.84 | −0.03 | −1.45 |
| Growth | +83.5% | +25.3% | +10.7% | +2.6% | −49.8% | −100.9% | ||||
| Buybacks | −0.92 | 0.00 | 0.00 | −0.50 | −0.13 | −1.00 | −2.33 | −0.63 | −0.49 | 0.00 |
| Dividends paid | 0.00 | −1.06 | 0.00 | −1.55 | −2.07 | −2.07 | −2.01 | −1.97 | −1.97 | −1.49 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.61 | 6.19 | 2.72 | 2.37 | 5.10 | 2.99 | 3.89 | 2.99 | 2.19 | 3.82 |
| Total debt | n/a | 20.51 | 19.59 | 16.41 | 16.95 | 14.51 | 15.06 | n/a | 16.21 | n/a |
| Net cash (debt) | n/a | −14.32 | −16.87 | −14.04 | −11.85 | −11.52 | −11.17 | n/a | −14.02 | n/a |
| Shareholders’ equity | 25.99 | 31.52 | 32.48 | 13.54 | 12.44 | 18.17 | 20.72 | 18.61 | 17.36 | 16.01 |
| Debt to equity | n/a | 0.65 | 0.60 | 1.21 | 1.36 | 0.80 | 0.73 | n/a | 0.93 | n/a |
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 | ||||||||||
| −2.96 | −4.93 | 4.25 | 5.93 | 6.23 | 7.01 | 7.48 | 5.20 | 2.91 | 1.03 | |
| Growth | +39.4% | +5.0% | +12.6% | +6.6% | −30.5% | −43.9% | −64.6% | |||
| 2.23 | 2.55 | 2.91 | 2.94 | 2.87 | 2.84 | 2.76 | 2.61 | 2.89 | 2.83 | |
| Investment | ||||||||||
| −3.49 | −2.81 | −2.09 | −1.96 | −1.25 | −1.50 | −1.82 | −2.36 | −2.94 | −2.48 | |
| calc | −6.45 | −7.74 | 2.16 | 3.97 | 4.97 | 5.51 | 5.65 | 2.84 | −0.03 | −1.45 |
| Growth | +83.5% | +25.3% | +10.7% | +2.6% | −49.8% | −100.9% | ||||
| calc | −9.33 | −10.39 | 2.89 | 5.35 | 6.70 | 7.35 | 7.79 | 4.01 | −0.04 | −2.03 |
| 5.09 | 7.52 | −2.20 | −2.19 | −0.84 | −2.91 | −2.97 | −2.93 | −2.37 | −2.13 | |
| Financing | ||||||||||
| −4.01 | −3.33 | −5.40 | −4.10 | −2.76 | −6.07 | −3.36 | −3.12 | −1.17 | 2.51 | |
| 0.00 | −1.06 | 0.00 | −1.55 | −2.07 | −2.07 | −2.01 | −1.97 | −1.97 | −1.49 | |
| −0.92 | 0.00 | 0.00 | −0.50 | −0.13 | −1.00 | −2.33 | −0.63 | −0.49 | 0.00 | |
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.