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 | 4.27 | 4.46 | 4.45 | 5.02 | 2.07 | 3.03 | 5.89 | 6.67 | 6.65 | 7.10 |
| Growth | +4.6% | −0.2% | +12.7% | −58.8% | +46.6% | +94.6% | +13.2% | −0.3% | +6.8% | |
| Net income | 0.21 | 0.39 | 0.77 | 0.77 | −0.70 | −0.22 | 0.46 | 0.22 | 1.30 | −0.05 |
| Growth | +88.8% | +97.7% | −0.4% | −191.8% | −51.6% | +489.1% | −104.0% | |||
| EPS, diluted | 1.53 | 3.08 | 6.68 | 7.21 | −6.93 | −2.13 | 4.09 | 2.05 | 12.65 | −0.55 |
| Growth | +101.3% | +116.9% | +7.9% | −196.1% | −49.9% | +517.1% | −104.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 4.8% | 8.7% | 17.3% | 15.3% | −34.0% | −7.3% | 7.7% | 3.3% | 19.5% | −0.7% |
| Free cash flow margin | 5.9% | 6.5% | 1.0% | 0.5% | −35.5% | 6.7% | 8.0% | 9.0% | 7.0% | 2.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.46 | 0.59 | 0.34 | 0.40 | −0.61 | 0.32 | 0.67 | 0.80 | 0.63 | 0.38 |
| Capital expenditure | −0.21 | −0.30 | −0.30 | −0.37 | −0.12 | −0.11 | −0.20 | −0.20 | −0.17 | −0.22 |
| Free cash flow | 0.25 | 0.29 | 0.04 | 0.03 | −0.73 | 0.20 | 0.47 | 0.60 | 0.46 | 0.16 |
| Growth | +15.1% | −84.8% | −38.6% | −2,814.8% | +131.9% | +27.3% | −23.1% | −65.7% | ||
| Buybacks | −0.27 | −0.74 | −0.95 | −0.42 | −0.07 | 0.00 | −0.37 | −0.45 | −1.19 | −0.29 |
| Dividends paid | 0.00 | 0.00 | −0.07 | −0.08 | −0.02 | 0.00 | 0.00 | −0.05 | −0.06 | −0.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.48 | 0.50 | 0.57 | 0.89 | 1.21 | 0.96 | 0.99 | 0.88 | 1.01 | 0.79 |
| Total debt | 1.45 | 1.44 | 1.62 | 1.61 | 2.98 | 3.97 | 2.45 | 2.31 | 3.33 | 4.27 |
| Net cash (debt) | −0.96 | −0.94 | −1.05 | −0.72 | −1.78 | −3.01 | −1.46 | −1.42 | −2.32 | −3.49 |
| Shareholders’ equity | 3.90 | 3.84 | 3.67 | 3.96 | 3.21 | 3.56 | 3.70 | 3.56 | 3.55 | 3.33 |
| Debt to equity | 0.37 | 0.38 | 0.44 | 0.41 | 0.93 | 1.11 | 0.66 | 0.65 | 0.94 | 1.28 |
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 | ||||||||||
| 4.27 | 4.46 | 4.45 | 5.02 | 2.07 | 3.03 | 5.89 | 6.67 | 6.65 | 7.10 | |
| Growth | +4.6% | −0.2% | +12.7% | −58.8% | +46.6% | +94.6% | +13.2% | −0.3% | +6.8% | |
| 0.32 | 0.38 | 0.32 | 0.42 | 0.32 | 0.37 | 0.46 | 0.62 | 0.55 | 0.56 | |
| 0.28 | 0.72 | 0.95 | 1.01 | −0.96 | 0.04 | 0.36 | 0.31 | 1.56 | 0.08 | |
| 0.08 | 0.33 | 0.18 | 0.24 | −0.26 | 0.27 | −0.09 | 0.09 | 0.27 | 0.13 | |
| 0.21 | 0.39 | 0.77 | 0.77 | −0.70 | −0.22 | 0.46 | 0.22 | 1.30 | −0.05 | |
| Growth | +88.8% | +97.7% | −0.4% | −191.8% | −51.6% | +489.1% | −104.0% | |||
| Per share | ||||||||||
| 1.55 | 3.12 | 6.79 | 7.33 | −6.93 | −2.13 | 4.17 | 2.10 | 12.99 | −0.55 | |
| 1.53 | 3.08 | 6.68 | 7.21 | −6.93 | −2.13 | 4.09 | 2.05 | 12.65 | −0.55 | |
| Growth | +101.3% | +116.9% | +7.9% | −196.1% | −49.9% | +517.1% | −104.3% | |||
| 132.9 | 124.8 | 113.3 | 104.6 | 101.3 | 104.0 | 109.1 | 104.9 | 99.8 | 95.5 | |
| 133.9 | 126.3 | 115.1 | 106.3 | 101.3 | 104.0 | 111.3 | 107.7 | 102.4 | 95.5 | |
| Growth | −5.7% | −8.9% | −7.7% | −4.7% | +2.6% | +7.0% | −3.2% | −4.9% | −6.8% | |