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.
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 5.05 | 3.12 | 2.79 | 3.92 | 6.14 | 4.74 | 3.23 | 4.86 | 5.55 |
| Growth | −38.2% | −10.6% | +40.6% | +56.5% | −22.8% | −31.8% | +50.3% | +14.2% | ||
| Net income | 0.61 | 0.17 | 1.02 | 0.96 | 0.77 | 1.67 | 0.78 | 0.26 | 0.72 | 0.68 |
| Growth | −72.6% | +510.9% | −6.1% | −19.8% | +116.7% | −53.1% | −66.4% | +172.9% | −4.7% | |
| EPS, diluted | 1.63 | 0.45 | 2.90 | 3.03 | 2.65 | 6.13 | 3.06 | 1.10 | 2.99 | 2.83 |
| Growth | −72.4% | +544.4% | +4.5% | −12.5% | +131.3% | −50.1% | −64.1% | +171.8% | −5.4% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 3.3% | 32.8% | 34.4% | 19.6% | 27.1% | 16.5% | 8.1% | 14.7% | 12.3% |
| Free cash flow margin | n/a | n/a | n/a | n/a | 47.9% | 23.1% | 33.3% | −59.8% | −8.0% | −30.7% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 0.79 | 0.69 | −0.83 | 2.06 | 1.58 | 1.80 | −1.93 | −0.14 | −1.50 |
| Capital expenditure | n/a | n/a | n/a | n/a | −0.18 | −0.17 | −0.22 | −0.00 | −0.25 | −0.21 |
| Free cash flow | n/a | n/a | n/a | n/a | 1.88 | 1.42 | 1.58 | −1.93 | −0.39 | −1.70 |
| Growth | −24.6% | +11.6% | −222.4% | |||||||
| Buybacks | n/a | −0.10 | −1.13 | −0.51 | −0.82 | −0.27 | −0.86 | −0.17 | −0.04 | −0.06 |
| Dividends paid | n/a | −0.12 | −0.15 | −0.15 | −0.16 | −0.22 | −0.28 | −0.28 | −0.30 | −0.37 |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 5.28 | 5.26 | 7.68 | 9.06 | 10.76 | 9.70 | 8.53 | 12.15 | 14.04 |
| Total debt | n/a | 7.89 | 7.62 | 8.34 | 8.35 | 9.13 | 8.77 | 9.70 | 13.53 | 15.90 |
| Net cash (debt) | n/a | −2.61 | −2.36 | −0.66 | 0.70 | 1.63 | 0.93 | −1.17 | −1.38 | −1.85 |
| Shareholders’ equity | n/a | 10.11 | 10.06 | 9.58 | 9.40 | 10.55 | 10.23 | 9.71 | 10.16 | 10.57 |
| Debt to equity | n/a | 0.78 | 0.76 | 0.87 | 0.89 | 0.86 | 0.86 | 1.00 | 1.33 | 1.50 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2007 31 Dec 2007 | FY2008 31 Dec 2008 | FY2009 31 Dec 2009 | FY2010 31 Dec 2010 | FY2011 31 Dec 2011 | FY2012 31 Dec 2012 | FY2013 31 Dec 2013 | FY2014 31 Dec 2014 | FY2015 31 Dec 2015 | FY2016 31 Dec 2016 | FY2017 30 Nov 2017 | FY2017 31 Dec 2017 | FY2018 30 Nov 2018 | FY2019 30 Nov 2019 | FY2020 30 Nov 2020 | FY2021 30 Nov 2021 | FY2022 30 Nov 2022 | FY2023 30 Nov 2023 | FY2024 30 Nov 2024 | FY2025 30 Nov 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| 0.46 | 0.24 | 0.13 | 0.44 | 0.17 | 0.15 | 3.91 | 4.28 | 3.64 | 3.81 | n/a | 5.28 | 5.26 | 7.68 | 9.06 | 10.76 | 9.70 | 8.53 | 12.15 | 14.04 | |
| n/a | n/a | 0.06 | 0.06 | 0.35 | 0.38 | 0.36 | 0.42 | 0.29 | 0.31 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 0.53 | 0.66 | 0.59 | 0.88 | 0.86 | 0.89 | 0.73 | 0.72 | 0.71 | n/a | 0.75 | 0.35 | 0.39 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | 0.01 | 0.01 | 0.02 | 0.02 | 1.75 | 1.74 | 1.74 | 1.72 | n/a | 1.72 | 1.70 | 1.74 | 1.75 | 1.75 | 1.74 | 1.85 | 1.83 | 1.84 | |
| n/a | 5.20 | 6.76 | 9.35 | 9.26 | 9.35 | 47.87 | 52.61 | 46.33 | 45.07 | n/a | 47.17 | 47.13 | 49.46 | 53.12 | 56.11 | 51.06 | 57.91 | 64.36 | 76.01 | |
| Growth | +30.1% | +38.3% | −0.9% | +0.9% | +412.0% | +9.9% | −11.9% | −2.7% | −0.1% | +4.9% | +7.4% | +5.6% | −9.0% | +13.4% | +11.1% | +18.1% | ||||
| Liabilities | ||||||||||||||||||||
| n/a | n/a | 0.11 | 0.14 | 0.03 | 0.44 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 1.83 | 1.66 | 1.55 | 1.87 | 0.92 | 8.18 | 8.53 | 7.40 | 7.38 | n/a | 7.89 | 7.62 | 8.34 | 8.35 | 9.13 | 8.77 | 9.70 | 13.53 | 15.90 | |
| calc | n/a | 1.83 | 1.77 | 1.69 | 1.90 | 1.36 | 8.18 | 8.53 | 7.40 | 7.38 | n/a | 7.89 | 7.62 | 8.34 | 8.35 | 9.13 | 8.77 | 9.70 | 13.53 | 15.90 |
| n/a | 2.50 | 2.39 | 2.39 | 2.85 | 2.34 | 37.33 | 41.94 | 35.55 | 34.31 | n/a | 36.48 | 36.91 | 39.71 | 43.53 | 45.38 | 40.63 | 48.10 | 54.13 | 65.37 | |
| Equity | ||||||||||||||||||||
| n/a | 1.05 | 1.60 | 3.48 | 3.45 | 4.24 | 4.32 | 4.43 | 4.61 | 4.65 | n/a | 4.70 | 5.61 | 5.93 | 6.53 | 7.94 | 8.42 | 7.85 | 8.27 | 8.57 | |
| 5.59 | 2.68 | 4.36 | 6.96 | 6.17 | 6.77 | 10.10 | 10.30 | 10.40 | 10.13 | n/a | 10.11 | 10.06 | 9.58 | 9.40 | 10.55 | 10.23 | 9.71 | 10.16 | 10.57 | |
| Growth | −52.1% | +62.9% | +59.5% | −11.2% | +9.6% | +49.3% | +2.0% | +1.0% | −2.6% | −0.4% | −4.8% | −1.8% | +12.2% | −3.0% | −5.1% | +4.6% | +4.1% | |||
| Per share and net cash | ||||||||||||||||||||
| calc | n/a | −1.60 | −1.64 | −1.25 | −1.74 | −1.21 | −4.27 | −4.25 | −3.76 | −3.57 | n/a | −2.61 | −2.36 | −0.66 | 0.70 | 1.63 | 0.93 | −1.17 | −1.38 | −1.85 |
| n/a | 238.5 | 243.3 | 243.8 | 244.6 | 244.6 | 364.5 | 367.5 | 362.6 | 359.4 | 356.2 | 356.2 | 307.5 | 291.6 | 249.8 | 243.5 | 226.1 | 210.6 | 206.1 | 206.3 | |
| calc | n/a | 11.22 | 17.93 | 28.53 | 25.24 | 27.67 | 27.71 | 28.03 | 28.68 | 28.18 | n/a | 28.37 | 32.72 | 32.85 | 37.65 | 43.33 | 45.25 | 46.10 | 49.28 | 51.26 |
Lines marked calc are worked out here from filed figures; point at one for how.