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 | 1.55 | 1.75 | 1.98 | 2.00 | 1.78 | 2.07 | 2.74 | 0.60 | 0.59 | 0.86 |
| Growth | +12.8% | +12.7% | +1.1% | −10.9% | +16.4% | +32.2% | −78.1% | −1.3% | +45.6% | |
| Net income | −0.02 | 0.16 | 0.07 | 0.05 | 0.07 | 0.22 | 0.33 | 0.35 | 0.21 | 0.00 |
| Growth | −56.9% | −31.3% | +55.2% | +203.9% | +47.3% | +5.2% | −39.2% | −99.5% | ||
| EPS, diluted | −0.70 | 5.60 | 2.39 | 1.63 | 2.51 | 7.37 | 10.92 | 12.09 | 7.40 | 0.03 |
| Growth | −57.3% | −31.8% | +54.0% | +193.6% | +48.2% | +10.7% | −38.8% | −99.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −1.3% | 9.1% | 3.5% | 2.4% | 4.1% | 10.8% | 12.0% | 57.8% | 35.6% | 0.1% |
| Free cash flow margin | 24.8% | 15.6% | 24.4% | 28.9% | 32.0% | 33.6% | 29.7% | 155.0% | 179.7% | 107.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.43 | 0.35 | 0.56 | 0.64 | 0.61 | 0.74 | 0.92 | 1.09 | 1.23 | 1.09 |
| Capital expenditure | −0.05 | −0.07 | −0.08 | −0.06 | −0.04 | −0.05 | −0.10 | −0.16 | −0.16 | −0.16 |
| Free cash flow | 0.39 | 0.27 | 0.48 | 0.58 | 0.57 | 0.70 | 0.81 | 0.93 | 1.06 | 0.93 |
| Growth | −28.8% | +75.4% | +20.2% | −1.6% | +22.2% | +16.8% | +14.4% | +14.4% | −12.8% | |
| Buybacks | 0.00 | 0.00 | n/a | n/a | 0.00 | 0.00 | −0.12 | −0.12 | 0.00 | 0.00 |
| Dividends paid | n/a | n/a | n/a | 0.00 | 0.00 | −0.02 | −0.07 | −0.07 | −0.08 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.02 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 | 0.07 | 0.08 | 0.05 |
| Total debt | 0.02 | 0.02 | 0.03 | 0.03 | 0.01 | 0.01 | n/a | n/a | n/a | n/a |
| Net cash (debt) | 0.01 | 0.02 | 0.00 | 0.01 | 0.02 | 0.02 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.32 | 0.51 | 0.57 | 0.64 | 0.74 | 0.98 | 1.11 | 1.27 | 1.40 | 1.95 |
| Debt to equity | 0.05 | 0.04 | 0.05 | 0.04 | 0.02 | 0.01 | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.02 | 0.04 | 0.03 | 0.03 | 0.03 | 0.04 | 0.05 | 0.07 | 0.08 | 0.05 | |
| 0.29 | 0.39 | 0.33 | 0.31 | 0.30 | 0.39 | 0.52 | 0.56 | 0.59 | 0.77 | |
| 0.02 | 0.02 | 0.02 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.27 | 0.29 | 0.28 | 0.31 | 0.29 | 0.31 | 0.39 | 0.47 | 0.55 | 0.87 | |
| 0.09 | 0.09 | 0.09 | 0.09 | 0.10 | 0.23 | 0.42 | 0.48 | 0.67 | 2.87 | |
| 3.47 | 3.55 | 3.61 | 3.82 | 3.59 | 4.49 | 5.96 | 7.06 | 7.88 | 13.78 | |
| Growth | +2.4% | +1.7% | +5.7% | −6.0% | +25.1% | +32.7% | +18.5% | +11.6% | +74.9% | |
| Liabilities | ||||||||||
| 0.02 | 0.02 | 0.03 | 0.03 | 0.01 | 0.01 | n/a | n/a | n/a | n/a | |
| calc | 0.02 | 0.02 | 0.03 | 0.03 | 0.01 | 0.01 | n/a | n/a | n/a | n/a |
| 3.15 | 3.04 | 3.04 | 3.17 | 2.85 | 3.51 | 4.85 | 5.79 | 6.48 | 11.83 | |
| Equity | ||||||||||
| −0.63 | −0.46 | −0.39 | −0.35 | −0.28 | −0.05 | 0.22 | 0.50 | 0.63 | 0.55 | |
| 0.32 | 0.51 | 0.57 | 0.64 | 0.74 | 0.98 | 1.11 | 1.27 | 1.40 | 1.95 | |
| Growth | +60.7% | +12.2% | +12.5% | +15.2% | +31.7% | +13.4% | +14.9% | +9.7% | +39.5% | |
| Per share and net cash | ||||||||||
| calc | 0.01 | 0.02 | 0.00 | 0.01 | 0.02 | 0.02 | n/a | n/a | n/a | n/a |
| 28.3 | 28.3 | 28.5 | 28.8 | 29.4 | 29.7 | 28.9 | 28.2 | 28.4 | 33.3 | |
| calc | 11.23 | 18.04 | 20.09 | 22.37 | 25.24 | 32.90 | 38.34 | 45.14 | 49.15 | 58.50 |
Lines marked calc are worked out here from filed figures; point at one for how.