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 | 110.17 | 110.97 | 113.54 | 90.22 | 75.83 | 56.47 | 29.14 | 35.35 | 38.70 | 45.86 |
| Growth | +0.7% | +2.3% | −20.5% | −15.9% | −25.5% | −48.4% | +21.3% | +9.5% | +18.5% | |
| Net income | 7.50 | −8.48 | −22.36 | −4.98 | 5.70 | −6.34 | 0.34 | 9.48 | 6.56 | 8.70 |
| Growth | −213.1% | −211.1% | +2,722.0% | −30.9% | +32.8% | |||||
| EPS, diluted | 0.75 | −1.03 | −2.62 | −4.99 | 4.63 | −6.00 | 0.05 | 8.36 | 5.99 | 8.14 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 6.8% | −7.6% | −19.7% | −5.5% | 7.5% | −11.2% | 1.2% | 26.8% | 16.9% | 19.0% |
| Free cash flow margin | −5.5% | −0.1% | −1.5% | 7.2% | 2.6% | 4.0% | 15.6% | 12.2% | 9.5% | 15.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.16 | 6.55 | 4.98 | 8.73 | 3.57 | 3.48 | 5.92 | 5.19 | 4.71 | 8.54 |
| Capital expenditure | −7.20 | −6.64 | −6.63 | −2.22 | −1.58 | −1.25 | −1.37 | −0.86 | −1.03 | −1.27 |
| Free cash flow | −6.04 | −0.09 | −1.65 | 6.52 | 1.99 | 2.23 | 4.55 | 4.33 | 3.68 | 7.26 |
| Growth | −69.5% | +12.2% | +103.8% | −4.8% | −15.0% | +97.5% | ||||
| Buybacks | 22.58 | n/a | n/a | n/a | n/a | −0.11 | −1.05 | −1.23 | −5.83 | −7.55 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 48.13 | 43.30 | 31.12 | 35.81 | 36.53 | 15.77 | 15.81 | 15.20 | 13.62 | 12.39 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 20.86 | 19.27 | 20.47 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −5.66 | −5.65 | −8.08 |
| Shareholders’ equity | 70.16 | 56.03 | 30.98 | 28.32 | 35.55 | 40.31 | 33.70 | 27.40 | 19.34 | 18.68 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.76 | 1.00 | 1.10 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 110.17 | 110.97 | 113.54 | 90.22 | 75.83 | 56.47 | 29.14 | 35.35 | 38.70 | 45.86 | |
| Growth | +0.7% | +2.3% | −20.5% | −15.9% | −25.5% | −48.4% | +21.3% | +9.5% | +18.5% | |
| n/a | n/a | 72.82 | 66.91 | 60.42 | n/a | n/a | n/a | n/a | n/a | |
| 5.44 | 5.50 | 3.42 | 3.12 | 2.57 | 1.68 | 0.81 | 1.01 | 1.29 | 1.58 | |
| 17.76 | 14.26 | 14.64 | 13.81 | 12.63 | 8.18 | 3.67 | 4.05 | 4.44 | 4.09 | |
| 7.03 | −11.35 | −20.99 | −0.05 | 5.97 | −5.70 | 1.52 | 10.44 | 7.62 | 10.00 | |
| −1.13 | −2.81 | 0.09 | 0.55 | −0.49 | −0.76 | 0.17 | 0.99 | 0.96 | 1.41 | |
| 7.50 | −8.48 | −22.36 | −4.98 | 5.70 | −6.34 | 0.34 | 9.48 | 6.56 | 8.70 | |
| Growth | −213.1% | −211.1% | +2,722.0% | −30.9% | +32.8% | |||||
| Per share | ||||||||||
| 0.76 | −1.03 | −2.62 | −4.99 | 4.63 | −6.00 | 0.05 | 8.44 | 6.04 | 8.20 | |
| 0.75 | −1.03 | −2.62 | −4.99 | 4.63 | −6.00 | 0.05 | 8.36 | 5.99 | 8.14 | |
| Growth | −237.3% | −229.6% | +16,620.0% | −28.3% | +35.9% | |||||
| 9,025 | 8,687 | 8,691 | 1,091 | 1,094 | 1,098 | 1,096 | 1,089 | 1,085 | 1,061 | |
| 9,130 | 8,687 | 8,691 | 1,091 | 1,095 | 1,098 | 1,101 | 1,099 | 1,094 | 1,068 | |
| Growth | −4.9% | +0.0% | −87.4% | +0.4% | +0.3% | +0.3% | −0.2% | −0.5% | −2.4% | |
† The diluted share count jumps at 2019, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.