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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 6.6% | 16.2% | 21.4% | 20.0% | −46.5% | 1.5% | 6.2% | 4.6% | 23.5% | 1.1% | |
| 4.8% | 8.7% | 17.3% | 15.3% | −34.0% | −7.3% | 7.7% | 3.3% | 19.5% | −0.7% | |
| 5.9% | 6.5% | 1.0% | 0.5% | −35.5% | 6.7% | 8.0% | 9.0% | 7.0% | 2.2% | |
| Spending | ||||||||||
| 7.4% | 8.4% | 7.2% | 8.3% | 15.5% | 12.1% | 7.9% | 9.2% | 8.2% | 7.8% | |
| 4.9% | 6.7% | 6.7% | 7.4% | 5.9% | 3.7% | 3.4% | 3.0% | 2.6% | 3.1% | |
| 27.0% | 46.0% | 19.1% | 23.9% | n/a | 604.5% | −25.3% | 29.0% | 17.1% | 160.5% | |
| Returns | ||||||||||
| 5.3% | 10.1% | 21.0% | 19.3% | −21.9% | −6.2% | 12.3% | 6.2% | 36.5% | −1.6% | |
| 2.7% | 5.1% | 10.1% | 9.1% | −7.7% | −1.8% | 3.7% | 1.7% | 9.7% | −0.4% | |
| Balance and payout | ||||||||||
| 0.37 | 0.38 | 0.44 | 0.41 | 0.93 | 1.11 | 0.66 | 0.65 | 0.94 | 1.28 | |
| 49.6% | 49.1% | 51.9% | 52.9% | 64.8% | 71.7% | 69.9% | 72.2% | 71.3% | 73.9% | |
| 0.0% | 0.0% | 8.8% | 10.4% | n/a | n/a | 0.0% | 21.4% | 4.6% | n/a | |
| 108.4% | 257.1% | 2,304.5% | 1,855.6% | n/a | 0.0% | 78.0% | 83.1% | 270.0% | 220.1% | |