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 | 1.39 | 3.09 | 4.71 | 3.79 | 2.65 | 6.80 | 12.11 | 5.04 | 5.27 | 8.64 |
| Growth | +122.8% | +52.4% | −19.5% | −30.1% | +156.7% | +78.0% | −58.4% | +4.5% | +63.9% | |
| Operating income | −0.76 | 0.38 | −2.78 | −1.15 | −0.88 | −1.36 | 2.72 | 2.31 | 0.69 | 3.25 |
| Net income | −0.45 | 1.51 | −2.24 | −1.22 | −0.96 | −1.14 | 1.77 | 1.74 | 0.23 | 2.04 |
| Growth | −248.8% | −2.0% | −86.7% | +784.4% | ||||||
| EPS, diluted | −2.71 | 8.04 | −8.60 | −4.79 | −3.68 | −3.54 | 4.38 | 4.22 | 0.45 | 3.31 |
| Growth | −207.0% | −3.7% | −89.3% | +635.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −54.4% | 12.4% | −59.1% | −30.4% | −33.1% | −20.0% | 22.4% | 45.9% | 13.0% | 37.6% |
| Net margin | −32.7% | 48.8% | −47.7% | −32.2% | −36.2% | −16.8% | 14.6% | 34.4% | 4.4% | 23.6% |
| Free cash flow margin | 8.8% | 2.5% | −0.5% | 6.6% | 18.7% | 8.9% | 17.0% | 23.0% | 10.9% | 32.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.06 | 1.64 | 2.98 | 1.85 | 1.54 | 1.66 | 3.47 | 3.18 | 2.83 | 5.13 |
| Capital expenditure | −0.94 | −1.56 | −3.00 | −1.60 | −1.04 | −1.06 | −1.40 | −2.02 | −2.25 | −2.29 |
| Free cash flow | 0.12 | 0.08 | −0.02 | 0.25 | 0.50 | 0.61 | 2.07 | 1.16 | 0.57 | 2.84 |
| Growth | −35.3% | −129.0% | +98.8% | +22.6% | +240.0% | −43.8% | −50.6% | +395.0% | ||
| Buybacks | −0.00 | −0.00 | −0.00 | 0.00 | 0.00 | −0.01 | −0.41 | −0.20 | 0.00 | 0.00 |
| Dividends paid | −0.02 | −0.02 | −0.03 | −0.03 | −0.01 | 0.00 | −0.20 | −0.23 | −0.33 | −0.39 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.10 | 0.03 | 0.00 | 0.00 | 0.02 | 0.11 | 1.46 | 0.08 | 0.20 | 0.11 |
| Total debt | 3.29 | 4.70 | 4.70 | 5.29 | 4.93 | 5.59 | 5.68 | 5.80 | 9.32 | 7.80 |
| Net cash (debt) | −2.19 | −4.68 | −4.69 | −5.29 | −4.91 | −5.48 | −4.22 | −5.71 | −9.12 | −7.69 |
| Shareholders’ equity | 5.86 | 13.32 | 10.96 | 9.80 | 9.26 | 9.95 | 11.17 | 14.77 | 20.60 | 23.75 |
| Debt to equity | 0.56 | 0.35 | 0.43 | 0.54 | 0.53 | 0.56 | 0.51 | 0.39 | 0.45 | 0.33 |
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 | ||||||||||
| 1.06 | 1.64 | 2.98 | 1.85 | 1.54 | 1.66 | 3.47 | 3.18 | 2.83 | 5.13 | |
| Growth | +53.9% | +81.7% | −37.8% | −17.0% | +8.1% | +108.5% | −8.3% | −11.1% | +81.3% | |
| 0.86 | 0.97 | 1.57 | 1.54 | 1.39 | 1.68 | 1.67 | 1.73 | 2.16 | 2.60 | |
| Investment | ||||||||||
| −0.94 | −1.56 | −3.00 | −1.60 | −1.04 | −1.06 | −1.40 | −2.02 | −2.25 | −2.29 | |
| calc | 0.12 | 0.08 | −0.02 | 0.25 | 0.50 | 0.61 | 2.07 | 1.16 | 0.57 | 2.84 |
| Growth | −35.3% | −129.0% | +98.8% | +22.6% | +240.0% | −43.8% | −50.6% | +395.0% | ||
| calc | 0.73 | 0.42 | −0.09 | 0.98 | 1.90 | 1.88 | 5.08 | 2.81 | 1.11 | 4.61 |
| −2.89 | −4.20 | −3.98 | −1.60 | −1.56 | −2.07 | −1.42 | −4.31 | −1.58 | −2.84 | |
| Financing | ||||||||||
| 1.40 | 1.53 | 0.86 | −0.25 | 0.03 | 0.51 | −0.70 | −0.24 | −1.13 | −2.37 | |
| −0.02 | −0.02 | −0.03 | −0.03 | −0.01 | 0.00 | −0.20 | −0.23 | −0.33 | −0.39 | |
| −0.00 | −0.00 | −0.00 | 0.00 | 0.00 | −0.01 | −0.41 | −0.20 | 0.00 | 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.