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 | 2.77 | 3.51 | 8.44 | 6.67 | 4.67 | 13.75 | 19.83 | 15.14 | 15.92 | 16.79 |
| Growth | +26.7% | +140.2% | −20.9% | −30.0% | +194.2% | +44.2% | −23.6% | +5.1% | +5.4% | |
| Operating income | −2.90 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | −1.06 | 0.90 | 3.06 | −0.36 | −2.68 | 2.81 | 6.03 | 3.74 | 2.89 | 2.64 |
| Growth | +241.2% | −111.6% | +114.4% | −38.0% | −22.6% | −8.7% | ||||
| EPS, diluted | −2.09 | 1.70 | 6.10 | −0.89 | −7.12 | 4.19 | 9.12 | 5.84 | 4.56 | 4.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −104.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | −38.1% | 25.6% | 36.3% | −5.3% | −57.4% | 20.5% | 30.4% | 24.7% | 18.2% | 15.7% |
| Free cash flow margin | 23.5% | 81.6% | 18.1% | 30.1% | 6.7% | 21.2% | 30.2% | 17.6% | 18.6% | 18.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.50 | 2.91 | 1.58 | 2.04 | 1.46 | 4.90 | 8.53 | 6.54 | 6.60 | 6.71 |
| Capital expenditure | −0.85 | −0.04 | −0.06 | −0.03 | −1.15 | −1.99 | −2.54 | −3.88 | −3.65 | −3.59 |
| Free cash flow | 0.65 | 2.87 | 1.53 | 2.01 | 0.31 | 2.91 | 5.99 | 2.66 | 2.96 | 3.12 |
| Growth | +340.1% | −46.7% | +31.7% | −84.5% | +835.7% | +105.8% | −55.6% | +11.0% | +5.5% | |
| Buybacks | n/a | n/a | −2.96 | −1.85 | −0.04 | −0.59 | −0.72 | −0.98 | −1.06 | −1.05 |
| Dividends paid | n/a | n/a | n/a | −0.14 | −0.26 | −1.32 | −3.38 | −1.86 | −0.94 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.95 | 2.64 | 2.41 | 1.46 | 2.05 | 2.10 | 1.31 | 0.85 | 0.81 | 1.38 |
| Total debt | 10.15 | 6.75 | 4.29 | 4.29 | 4.30 | 6.48 | 6.44 | 6.16 | 8.88 | 8.39 |
| Net cash (debt) | −8.21 | −4.11 | −1.88 | −2.83 | −2.25 | −4.38 | −5.13 | −5.30 | −8.07 | −7.01 |
| Shareholders’ equity | 8.27 | 9.25 | 9.19 | 5.80 | 2.89 | 9.26 | 11.17 | 12.06 | 14.50 | 15.53 |
| Debt to equity | 1.23 | 0.73 | 0.47 | 0.74 | 1.49 | 0.70 | 0.58 | 0.51 | 0.61 | 0.54 |
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 | ||||||||||
| −104.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −15.6% | 1.1% | 11.2% | −1.6% | −66.1% | 21.1% | 39.2% | 30.5% | 23.3% | 20.6% | |
| −38.1% | 25.6% | 36.3% | −5.3% | −57.4% | 20.5% | 30.4% | 24.7% | 18.2% | 15.7% | |
| 23.5% | 81.6% | 18.1% | 30.1% | 6.7% | 21.2% | 30.2% | 17.6% | 18.6% | 18.6% | |
| Spending | ||||||||||
| 26.4% | 18.4% | 6.8% | 7.1% | 7.2% | 2.8% | 2.0% | 2.7% | 3.1% | 2.9% | |
| 30.6% | 1.3% | 0.7% | 0.5% | 24.7% | 14.5% | 12.8% | 25.6% | 22.9% | 21.4% | |
| n/a | 17.5% | 24.4% | n/a | n/a | 2.2% | 22.4% | 18.2% | 20.7% | 22.6% | |
| Returns | ||||||||||
| −12.8% | 9.7% | 33.4% | −6.1% | −92.9% | 30.4% | 54.0% | 31.0% | 20.0% | 17.0% | |
| −3.7% | 3.0% | 15.7% | −2.6% | −27.0% | 13.4% | 25.9% | 15.3% | 9.5% | 8.4% | |
| Balance and payout | ||||||||||
| 1.23 | 0.73 | 0.47 | 0.74 | 1.49 | 0.70 | 0.58 | 0.51 | 0.61 | 0.54 | |
| n/a | n/a | n/a | n/a | n/a | 46.7% | 56.0% | 49.7% | 32.4% | n/a | |
| n/a | n/a | 193.5% | 98.9% | 94.9% | 65.4% | 68.4% | 106.6% | 67.5% | 33.7% | |