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 | 7.38 | 12.62 | 11.78 | 8.99 | 6.12 | 11.34 | 14.20 | 10.93 | 10.02 | 9.66 |
| Growth | +71.0% | −6.7% | −23.6% | −31.9% | +85.2% | +25.2% | −23.0% | −8.4% | −3.6% | |
| Net income | −1.13 | 2.45 | 1.48 | −1.10 | −1.65 | −0.52 | −0.18 | −0.68 | −0.45 | −0.30 |
| Growth | −39.6% | −174.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −15.3% | 19.4% | 12.6% | −12.2% | −27.0% | −4.6% | −1.3% | −6.3% | −4.4% | −3.1% |
| Free cash flow margin | 13.2% | −13.2% | 5.5% | −19.0% | −10.0% | 0.1% | 5.1% | 31.4% | 5.5% | −6.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.22 | −1.35 | 0.92 | −1.46 | −0.42 | 0.32 | 1.06 | 3.74 | 0.83 | −0.31 |
| Capital expenditure | −0.25 | −0.32 | −0.27 | −0.25 | −0.20 | −0.31 | −0.34 | −0.30 | −0.28 | −0.34 |
| Free cash flow | 0.97 | −1.66 | 0.65 | −1.71 | −0.62 | 0.02 | 0.72 | 3.43 | 0.55 | −0.65 |
| Growth | −271.4% | −362.7% | +4,381.3% | +378.8% | −83.9% | −218.5% | ||||
| Dividends paid | −0.10 | −0.08 | −0.10 | −0.11 | −0.53 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.83 | 1.16 | 2.66 | 3.79 | 1.68 | 2.32 | 2.34 | 2.95 | 2.60 | 1.45 |
| Shareholders’ equity | 2.15 | 5.11 | 6.53 | n/a | n/a | n/a | 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 | ||||||||||
| 1.83 | 1.16 | 2.66 | 3.79 | 1.68 | 2.32 | 2.34 | 2.95 | 2.60 | 1.45 | |
| 2.98 | 1.73 | 1.78 | 1.80 | 1.58 | 1.48 | 1.53 | 1.05 | 0.90 | 0.85 | |
| 10.12 | 5.19 | 4.69 | 4.45 | 4.23 | 4.09 | 4.04 | 3.97 | 3.84 | 3.67 | |
| 1.14 | 0.33 | 0.25 | 0.28 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | |
| 33.37 | 31.80 | 23.49 | 24.64 | 24.99 | 27.75 | 27.91 | 20.86 | 16.28 | 14.22 | |
| Growth | −4.7% | −26.1% | +4.9% | +1.4% | +11.0% | +0.6% | −25.3% | −22.0% | −12.7% | |
| Liabilities | ||||||||||
| 25.35 | 20.43 | 10.51 | 13.70 | 15.73 | 18.40 | 18.36 | 14.79 | 11.66 | 10.79 | |
| Equity | ||||||||||
| 2.15 | 5.11 | 6.53 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +137.0% | +27.9% | ||||||||
| Per share and net cash | ||||||||||
| 155.9 | 173.6 | 191.4 | 214.1 | 241.3 | 293.4 | 353.6 | 429.0 | 522.7 | 637.2 | |
| calc | 13.82 | 29.42 | 34.12 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.