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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.48 | 0.50 | 0.57 | 0.89 | 1.21 | 0.96 | 0.99 | 0.88 | 1.01 | 0.79 | |
| 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |
| 4.27 | 4.03 | 3.61 | 3.46 | 3.13 | 2.85 | 2.38 | 2.34 | 1.69 | 1.58 | |
| 0.13 | 0.15 | 0.28 | 0.33 | 0.29 | 2.97 | 3.10 | 3.21 | 2.54 | 3.45 | |
| 7.75 | 7.57 | 7.64 | 8.42 | 9.13 | 12.60 | 12.31 | 12.83 | 13.32 | 14.04 | |
| Growth | −2.3% | +0.9% | +10.1% | +8.5% | +38.1% | −2.3% | +4.2% | +3.8% | +5.3% | |
| Liabilities | ||||||||||
| 1.45 | 1.44 | 1.62 | 1.61 | 2.98 | 3.97 | 2.45 | 2.31 | 3.33 | 4.27 | |
| calc | 1.45 | 1.44 | 1.62 | 1.61 | 2.98 | 3.97 | 2.45 | 2.31 | 3.33 | 4.27 |
| 3.84 | 3.72 | 3.97 | 4.45 | 5.92 | 9.04 | 8.61 | 9.27 | 9.50 | 10.38 | |
| Equity | ||||||||||
| 2.49 | 3.05 | 3.82 | 4.17 | 3.39 | 3.17 | 3.62 | 3.74 | 3.82 | 3.48 | |
| 3.90 | 3.84 | 3.67 | 3.96 | 3.21 | 3.56 | 3.70 | 3.56 | 3.55 | 3.33 | |
| Growth | −1.7% | −4.4% | +8.0% | −19.0% | +11.0% | +3.8% | −3.6% | −0.5% | −6.0% | |
| Per share and net cash | ||||||||||
| calc | −0.96 | −0.94 | −1.05 | −0.72 | −1.78 | −3.01 | −1.46 | −1.42 | −2.32 | −3.49 |
Lines marked calc are worked out here from filed figures; point at one for how.