Closing prices at the end of each trading day, from 24 Oct 2024. 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 50.82 | 48.04 | 47.98 | 52.56 |
| Growth | −5.5% | −0.1% | +9.5% | |
| Operating income | 3.25 | 0.94 | 0.82 | 0.88 |
| Net income | 2.39 | 0.35 | 0.26 | 0.33 |
| Growth | −85.3% | −25.1% | +24.1% | |
| EPS, diluted | 10.77 | 1.59 | 1.18 | 1.39 |
| Growth | −85.2% | −25.8% | +17.8% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 7.3% | 7.4% | 7.2% | 6.7% |
| Operating margin | 6.4% | 2.0% | 1.7% | 1.7% |
| Net margin | 4.7% | 0.7% | 0.6% | 0.6% |
| Free cash flow margin | −1.0% | −0.3% | 0.4% | 1.5% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −0.36 | 0.06 | 0.33 | 0.92 |
| Capital expenditure | −0.14 | −0.20 | −0.14 | −0.13 |
| Free cash flow | −0.50 | −0.14 | 0.19 | 0.79 |
| Growth | +310.9% | |||
| Dividends paid | −1.75 | −0.01 | −0.01 | −0.08 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 1.32 | 0.95 | 0.92 | 1.86 |
| Total debt | n/a | 3.66 | 3.17 | 2.75 |
| Net cash (debt) | n/a | −2.71 | −2.25 | −0.89 |
| Shareholders’ equity | 3.06 | 3.51 | 3.73 | 4.25 |
| Debt to equity | n/a | 1.04 | 0.85 | 0.65 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|
| Margins | ||||
| 7.3% | 7.4% | 7.2% | 6.7% | |
| 6.4% | 2.0% | 1.7% | 1.7% | |
| 5.5% | 1.1% | 0.9% | 1.0% | |
| 4.7% | 0.7% | 0.6% | 0.6% | |
| −1.0% | −0.3% | 0.4% | 1.5% | |
| Spending | ||||
| 5.3% | 5.4% | 5.4% | 5.0% | |
| 0.3% | 0.4% | 0.3% | 0.2% | |
| 14.9% | 32.5% | 40.7% | 38.2% | |
| Returns | ||||
| 78.3% | 10.1% | 7.1% | 7.7% | |
| n/a | 1.9% | 1.4% | 1.5% | |
| Balance and payout | ||||
| n/a | 1.04 | 0.85 | 0.65 | |
| n/a | 81.0% | 80.1% | 80.0% | |
| 73.2% | 3.0% | 2.3% | 23.9% | |
| n/a | n/a | 3.2% | 10.0% | |