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 | 2.90 | 2.94 | 2.24 | 3.06 | 2.71 | 2.92 | 2.62 | 3.32 | 4.21 | 5.22 |
| Growth | +1.3% | −23.7% | +36.5% | −11.5% | +7.8% | −10.4% | +26.7% | +26.7% | +24.1% | |
| Operating income | −0.57 | 0.18 | 0.04 | −0.16 | 0.32 | 0.59 | −0.03 | 0.86 | 1.39 | 1.60 |
| Net income | −0.42 | −0.17 | 0.14 | −0.11 | 0.40 | 0.47 | −0.04 | 0.83 | 1.29 | 1.53 |
| Growth | −179.6% | +17.7% | −109.4% | +55.5% | +18.3% | |||||
| EPS, diluted | −4.05 | −1.59 | 1.36 | −1.09 | 3.73 | 4.38 | −0.41 | 7.74 | 12.02 | 14.21 |
| Growth | −180.1% | +17.4% | −109.4% | +55.3% | +18.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.0% | 18.7% | 17.5% | 17.9% | 25.1% | 25.0% | 2.7% | 39.2% | 44.2% | 40.6% |
| Operating margin | −19.6% | 6.0% | 1.8% | −5.3% | 11.7% | 20.1% | −1.0% | 25.8% | 33.2% | 30.6% |
| Net margin | −14.3% | −5.6% | 6.4% | −3.8% | 14.7% | 16.0% | −1.7% | 25.0% | 30.7% | 29.3% |
| Free cash flow margin | −0.8% | 28.1% | −47.5% | −16.1% | −14.0% | −10.4% | −1.2% | −23.6% | −7.3% | 22.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.21 | 1.34 | −0.33 | 0.17 | 0.04 | 0.24 | 0.87 | 0.60 | 1.22 | 2.06 |
| Capital expenditure | −0.23 | −0.51 | −0.74 | −0.67 | −0.42 | −0.54 | −0.90 | −1.39 | −1.53 | −0.87 |
| Free cash flow | −0.02 | 0.83 | −1.07 | −0.49 | −0.38 | −0.30 | −0.03 | −0.78 | −0.31 | 1.19 |
| Growth | −229.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.35 | 2.27 | 1.40 | 1.35 | 1.23 | 1.45 | 1.48 | 1.95 | 1.62 | 2.80 |
| Total debt | 0.20 | 0.41 | 0.48 | 0.47 | 0.28 | 0.24 | 0.18 | 0.46 | 0.37 | 0.28 |
| Net cash (debt) | 1.15 | 1.86 | 0.92 | 0.88 | 0.95 | 1.21 | 1.30 | 1.48 | 1.25 | 2.52 |
| Shareholders’ equity | 5.22 | 5.10 | 5.21 | 5.10 | 5.52 | 5.96 | 5.84 | 6.69 | 7.98 | 9.54 |
| Debt to equity | 0.04 | 0.08 | 0.09 | 0.09 | 0.05 | 0.04 | 0.03 | 0.07 | 0.05 | 0.03 |
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 | ||||||||||
| 1.35 | 2.27 | 1.40 | 1.35 | 1.23 | 1.45 | 1.48 | 1.95 | 1.62 | 2.80 | |
| 0.27 | 0.21 | 0.13 | 0.48 | 0.27 | 0.43 | 0.32 | 0.66 | 1.26 | 1.29 | |
| 0.36 | 0.17 | 0.39 | 0.44 | 0.57 | 0.67 | 0.62 | 0.82 | 1.08 | 0.74 | |
| 0.63 | 1.15 | 1.76 | 2.18 | 2.40 | 2.65 | 3.54 | 4.40 | 5.41 | 5.68 | |
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | |
| 6.82 | 6.86 | 7.12 | 7.52 | 7.11 | 7.41 | 8.25 | 10.37 | 12.12 | 13.32 | |
| Growth | +0.6% | +3.7% | +5.5% | −5.4% | +4.3% | +11.3% | +25.6% | +17.0% | +9.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.02 | 0.04 | 0.00 | 0.00 | n/a | n/a | n/a | |
| 0.20 | 0.41 | 0.48 | 0.45 | 0.24 | 0.24 | 0.18 | 0.46 | 0.37 | 0.28 | |
| calc | 0.20 | 0.41 | 0.48 | 0.47 | 0.28 | 0.24 | 0.18 | 0.46 | 0.37 | 0.28 |
| 1.61 | 1.77 | 1.91 | 2.42 | 1.59 | 1.45 | 2.42 | 3.68 | 4.15 | 3.78 | |
| Equity | ||||||||||
| 2.46 | 2.30 | 2.44 | 2.33 | 2.72 | 3.18 | 3.14 | 3.97 | 5.26 | 6.79 | |
| 5.22 | 5.10 | 5.21 | 5.10 | 5.52 | 5.96 | 5.84 | 6.69 | 7.98 | 9.54 | |
| Growth | −2.3% | +2.2% | −2.2% | +8.3% | +7.9% | −2.1% | +14.6% | +19.3% | +19.6% | |
| Per share and net cash | ||||||||||
| calc | 1.15 | 1.86 | 0.92 | 0.88 | 0.95 | 1.21 | 1.30 | 1.48 | 1.25 | 2.52 |
| 104.0 | 104.5 | 104.9 | 105.4 | 106.0 | 106.3 | 106.6 | 106.8 | 107.1 | 107.3 | |
| calc | 50.16 | 48.81 | 49.70 | 48.33 | 52.09 | 56.05 | 54.74 | 62.59 | 74.51 | 88.88 |
Lines marked calc are worked out here from filed figures; point at one for how.