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 | 3.51 | 3.85 | 1.60 | 1.58 | 4.15 | 4.49 | 5.10 | 5.48 | 6.15 | 6.90 |
| Growth | +9.5% | −58.3% | −1.4% | +162.2% | +8.3% | +13.6% | +7.4% | +12.2% | +12.2% | |
| Operating income | 0.50 | 0.63 | 0.81 | 0.78 | 0.93 | 0.85 | 1.05 | 0.92 | 1.01 | 1.16 |
| Net income | 0.11 | 0.17 | 0.36 | 0.27 | 0.34 | 0.45 | 0.56 | 0.19 | 0.18 | 0.15 |
| Growth | +60.1% | +106.8% | −24.4% | +27.9% | +32.0% | +24.2% | −66.7% | −1.9% | −17.1% | |
| EPS, diluted | 0.42 | 0.64 | 1.23 | 0.93 | 1.19 | 1.55 | 1.90 | 0.63 | 0.61 | 0.49 |
| Growth | +52.4% | +92.2% | −24.4% | +28.0% | +30.3% | +22.6% | −66.8% | −3.2% | −19.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.3% | 16.5% | 50.4% | 49.4% | 22.5% | 19.0% | 20.6% | 16.8% | 16.4% | 16.9% |
| Net margin | 3.1% | 4.5% | 22.1% | 17.0% | 8.3% | 10.1% | 11.0% | 3.4% | 3.0% | 2.2% |
| Free cash flow margin | 6.1% | 9.8% | 29.7% | 17.3% | 13.2% | 3.3% | 1.0% | −4.1% | −9.7% | −13.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.54 | 0.72 | 0.94 | 0.97 | 0.99 | 0.76 | 0.93 | 1.11 | 1.20 | 1.34 |
| Capital expenditure | −0.33 | −0.34 | −0.46 | −0.69 | −0.44 | −0.61 | −0.88 | −1.34 | −1.79 | −2.27 |
| Free cash flow | 0.22 | 0.38 | 0.48 | 0.27 | 0.55 | 0.15 | 0.05 | −0.23 | −0.59 | −0.93 |
| Growth | +75.5% | +25.8% | −42.4% | +100.7% | −73.1% | −64.6% | −531.3% | |||
| Dividends paid | −0.51 | −0.44 | −0.67 | −0.70 | −0.72 | −0.72 | −0.72 | −0.74 | −0.79 | −0.92 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.24 | 0.93 | 0.17 | 0.19 | 0.21 | 0.26 | 0.14 | 0.22 | 0.16 | 0.16 |
| Total debt | 6.25 | 7.04 | 8.14 | 8.66 | 8.70 | 9.27 | 10.57 | 11.93 | 13.72 | 16.43 |
| Net cash (debt) | −6.01 | −6.12 | −7.98 | −8.47 | −8.50 | −9.02 | −10.43 | −11.71 | −13.56 | −16.27 |
| Shareholders’ equity | 1.94 | 2.30 | 1.86 | 1.46 | 1.14 | 0.86 | 0.64 | 0.21 | −0.50 | −0.98 |
| Debt to equity | 3.23 | 3.07 | 4.38 | 5.92 | 7.66 | 10.83 | 16.60 | 56.38 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.54 | 0.72 | 0.94 | 0.97 | 0.99 | 0.76 | 0.93 | 1.11 | 1.20 | 1.34 | |
| Growth | +32.6% | +29.8% | +3.3% | +2.2% | −23.2% | +22.2% | +20.0% | +7.5% | +12.0% | |
| 0.45 | 0.52 | 0.64 | 0.66 | 0.65 | 0.68 | 0.73 | 0.78 | 0.90 | 1.02 | |
| Investment | ||||||||||
| −0.33 | −0.34 | −0.46 | −0.69 | −0.44 | −0.61 | −0.88 | −1.34 | −1.79 | −2.27 | |
| calc | 0.22 | 0.38 | 0.48 | 0.27 | 0.55 | 0.15 | 0.05 | −0.23 | −0.59 | −0.93 |
| Growth | +75.5% | +25.8% | −42.4% | +100.7% | −73.1% | −64.6% | −531.3% | |||
| calc | 0.87 | 1.42 | 1.66 | 0.95 | 1.90 | 0.51 | 0.18 | −0.77 | −2.01 | −3.13 |
| −0.54 | −0.60 | −2.22 | −0.73 | −0.09 | −0.47 | −1.66 | −1.44 | −2.14 | −2.57 | |
| Financing | ||||||||||
| 0.13 | 0.54 | 0.55 | −0.20 | −0.89 | −0.22 | 0.64 | 0.43 | 0.88 | 1.27 | |
| −0.51 | −0.44 | −0.67 | −0.70 | −0.72 | −0.72 | −0.72 | −0.74 | −0.79 | −0.92 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.