Closing prices at the end of each trading day, from 13 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 | 19.04 | 14.81 | 18.85 | 15.45 | 15.79 | 14.16 | 13.74 | 15.47 | 16.32 | 15.50 |
| Growth | −22.2% | +27.3% | −18.0% | +2.2% | −10.3% | −2.9% | +12.6% | +5.4% | −5.0% | |
| Operating income | n/a | 0.21 | 0.51 | −0.83 | −0.23 | −0.27 | 0.21 | 0.15 | 0.46 | −0.38 |
| Net income | 0.28 | 0.15 | 0.17 | −1.52 | −0.44 | −0.44 | 0.15 | 0.14 | 2.15 | −0.05 |
| Growth | −45.4% | +12.9% | −977.5% | −4.1% | +1,443.2% | −102.4% | ||||
| EPS, diluted | 2.00 | 1.09 | 1.23 | −10.87 | −3.10 | −3.04 | 0.73 | 0.54 | 12.30 | −0.31 |
| Growth | −45.5% | +12.8% | −983.7% | −26.0% | +2,177.8% | −102.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | −1.3% | 2.6% | 3.2% | 2.6% | 3.1% | 3.5% | −0.8% |
| Operating margin | n/a | 1.4% | 2.7% | −5.4% | −1.5% | −1.9% | 1.5% | 0.9% | 2.8% | −2.4% |
| Net margin | 1.5% | 1.0% | 0.9% | −9.8% | −2.8% | −3.1% | 1.1% | 0.9% | 13.1% | −0.3% |
| Free cash flow margin | 2.5% | 2.2% | −0.3% | 0.2% | 0.5% | −0.4% | −0.3% | 0.7% | 4.1% | −2.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.71 | 0.60 | 0.16 | 0.22 | 0.19 | 0.03 | 0.03 | 0.21 | 0.83 | −0.39 |
| Capital expenditure | −0.24 | −0.28 | −0.21 | −0.18 | −0.11 | −0.08 | −0.08 | −0.11 | −0.16 | −0.05 |
| Free cash flow | 0.47 | 0.32 | −0.05 | 0.04 | 0.07 | −0.05 | −0.04 | 0.11 | 0.66 | −0.44 |
| Growth | −32.2% | −115.3% | +91.2% | −168.5% | +526.4% | −165.8% | ||||
| Buybacks | −0.01 | 0.00 | −0.05 | 0.00 | 0.00 | n/a | 0.00 | 0.00 | −0.13 | −0.75 |
| Dividends paid | −0.12 | −0.12 | −0.12 | −0.12 | −0.03 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.85 | 1.80 | 1.76 | 2.00 | 2.20 | 2.21 | 2.44 | 2.52 | 2.83 | 2.14 |
| Total debt | 1.52 | 1.59 | 1.66 | 1.65 | 1.70 | 1.17 | 0.98 | 1.16 | 1.10 | 1.07 |
| Net cash (debt) | 0.33 | 0.21 | 0.10 | 0.35 | 0.50 | 1.04 | 1.46 | 1.36 | 1.73 | 1.07 |
| Shareholders’ equity | 3.13 | 3.34 | 2.83 | 1.49 | 1.03 | 1.39 | 1.79 | 1.94 | 3.95 | 3.24 |
| Debt to equity | 0.49 | 0.48 | 0.59 | 1.11 | 1.65 | 0.84 | 0.55 | 0.60 | 0.28 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.85 | 1.80 | 1.76 | 2.00 | 2.20 | 2.21 | 2.44 | 2.52 | 2.83 | 2.14 | |
| 1.02 | 1.09 | 0.75 | 0.59 | 0.46 | 0.46 | 0.45 | 0.46 | 0.49 | 0.46 | |
| 0.53 | 0.56 | 0.47 | 0.51 | 0.21 | 0.25 | 0.21 | 0.21 | 0.20 | n/a | |
| 9.22 | 9.33 | 8.88 | 7.97 | 7.31 | 7.09 | 6.83 | 6.97 | 9.14 | 8.24 | |
| Growth | +1.2% | −4.8% | −10.3% | −8.2% | −3.0% | −3.7% | +2.1% | +31.1% | −9.9% | |
| Liabilities | ||||||||||
| 1.52 | 1.59 | 1.66 | 1.65 | 1.70 | 1.17 | 0.98 | 1.16 | 1.10 | 1.07 | |
| calc | 1.52 | 1.59 | 1.66 | 1.65 | 1.70 | 1.17 | 0.98 | 1.16 | 1.10 | 1.07 |
| Equity | ||||||||||
| 3.58 | 3.65 | 3.29 | 1.70 | 1.25 | 0.79 | 0.90 | 0.98 | 3.12 | 3.06 | |
| 3.13 | 3.34 | 2.83 | 1.49 | 1.03 | 1.39 | 1.79 | 1.94 | 3.95 | 3.24 | |
| Growth | +6.9% | −15.2% | −47.5% | −30.8% | +35.2% | +28.2% | +8.6% | +103.6% | −17.9% | |
| Per share and net cash | ||||||||||
| calc | 0.33 | 0.21 | 0.10 | 0.35 | 0.50 | 1.04 | 1.46 | 1.36 | 1.73 | 1.07 |
| 139.3 | 139.9 | 139.7 | 140.2 | 140.7 | 141.4 | 142.3 | 170.4 | 169.2 | 152.0 | |
| calc | 22.44 | 23.89 | 20.29 | 10.61 | 7.32 | 9.85 | 12.55 | 11.38 | 23.34 | 21.34 |
Lines marked calc are worked out here from filed figures; point at one for how.