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 | 1.42 | 1.38 | 1.18 | 1.20 | 1.21 | 1.26 | 1.27 | 1.41 | 1.59 | 1.74 |
| Growth | −2.9% | −14.7% | +2.3% | +0.6% | +4.0% | +1.2% | +10.8% | +12.4% | +9.8% | |
| Net income | 0.26 | 0.50 | 0.21 | 0.21 | 0.15 | 0.14 | 0.16 | 0.26 | 0.28 | 0.33 |
| Growth | +95.3% | −57.9% | −0.0% | −28.4% | −5.4% | +8.9% | +66.3% | +9.6% | +17.3% | |
| EPS, diluted | 6.29 | 12.75 | 5.52 | 5.81 | 4.27 | 3.98 | 4.35 | 7.12 | 7.78 | 9.12 |
| Growth | +102.7% | −56.7% | +5.3% | −26.5% | −6.8% | +9.3% | +63.7% | +9.3% | +17.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 18.1% | 36.5% | 18.0% | 17.6% | 12.5% | 11.4% | 12.2% | 18.4% | 17.9% | 19.2% |
| Free cash flow margin | 2.4% | −5.1% | −36.4% | −24.7% | −35.1% | −49.5% | −56.7% | −81.1% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.63 | 0.50 | 0.49 | 0.43 | 0.44 | 0.51 | 0.53 | 0.52 | 0.60 | 0.65 |
| Capital expenditure | −0.60 | −0.57 | −0.91 | −0.72 | −0.86 | −1.13 | −1.26 | −1.67 | n/a | n/a |
| Free cash flow | 0.03 | −0.07 | −0.43 | −0.30 | −0.42 | −0.62 | −0.72 | −1.14 | n/a | n/a |
| Growth | −307.7% | |||||||||
| Buybacks | −0.12 | −0.10 | −0.12 | −0.15 | 0.00 | −0.01 | −0.05 | −0.00 | −0.02 | −0.07 |
| Dividends paid | −0.07 | −0.07 | −0.07 | −0.07 | −0.07 | −0.07 | −0.08 | −0.08 | −0.08 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.31 | 0.30 | 0.10 | 0.15 | 0.29 | 0.34 | 0.30 | 0.45 | 0.40 | 0.74 |
| Total debt | 4.29 | 4.41 | 4.47 | 4.81 | 5.36 | 5.93 | 6.49 | 7.45 | 8.27 | 12.51 |
| Net cash (debt) | −3.98 | −4.12 | −4.37 | −4.66 | −5.07 | −5.59 | −6.19 | −7.00 | −7.87 | −11.76 |
| Shareholders’ equity | 1.35 | 1.79 | 1.79 | 1.84 | 1.96 | 2.02 | 2.03 | 2.27 | 2.44 | 2.75 |
| Debt to equity | 3.18 | 2.46 | 2.50 | 2.62 | 2.74 | 2.94 | 3.20 | 3.28 | 3.39 | 4.55 |
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 | ||||||||||
| 0.31 | 0.30 | 0.10 | 0.15 | 0.29 | 0.34 | 0.30 | 0.45 | 0.40 | 0.74 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.22 | 0.20 | 0.21 | |
| 5.80 | 6.19 | 6.53 | 6.46 | 7.17 | 7.78 | 8.25 | 9.41 | 10.45 | 11.41 | |
| 0.08 | 0.09 | 0.08 | 0.08 | 0.14 | 0.12 | 0.12 | 0.12 | 0.11 | 0.13 | |
| 7.11 | 7.42 | 7.32 | 7.99 | 8.94 | 9.54 | 10.07 | 11.33 | 12.30 | 18.00 | |
| Growth | +4.5% | −1.4% | +9.2% | +11.8% | +6.8% | +5.6% | +12.5% | +8.6% | +46.4% | |
| Liabilities | ||||||||||
| 4.29 | 4.41 | 4.47 | 4.81 | 5.36 | 5.93 | 6.49 | 7.45 | 8.27 | 12.51 | |
| calc | 4.29 | 4.41 | 4.47 | 4.81 | 5.36 | 5.93 | 6.49 | 7.45 | 8.27 | 12.51 |
| 5.76 | 5.63 | 5.83 | 6.45 | 6.98 | 7.52 | 8.04 | 9.05 | 9.86 | 14.36 | |
| Equity | ||||||||||
| 1.83 | 2.26 | 2.42 | 2.60 | 2.68 | 2.75 | 2.83 | 3.01 | 3.21 | 3.45 | |
| 1.35 | 1.79 | 1.79 | 1.84 | 1.96 | 2.02 | 2.03 | 2.27 | 2.44 | 2.75 | |
| Growth | +33.1% | −0.3% | +2.6% | +6.7% | +3.2% | +0.5% | +12.0% | +7.3% | +12.8% | |
| Per share and net cash | ||||||||||
| calc | −3.98 | −4.12 | −4.37 | −4.66 | −5.07 | −5.59 | −6.19 | −7.00 | −7.87 | −11.76 |
| 39.4 | 37.9 | 36.6 | 34.8 | 35.0 | 35.4 | 35.3 | 35.5 | 35.6 | 35.4 | |
| calc | 34.16 | 47.31 | 48.84 | 52.68 | 55.85 | 57.00 | 57.55 | 64.09 | 68.56 | 77.70 |
Lines marked calc are worked out here from filed figures; point at one for how.