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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||||||||||||
| −0.02 | 0.01 | −0.13 | 0.43 | −0.56 | 0.65 | 0.70 | −0.99 | −0.76 | 0.61 | n/a | 0.79 | 0.69 | −0.83 | 2.06 | 1.58 | 1.80 | −1.93 | −0.14 | −1.50 | |
| Growth | −1,625.2% | −229.1% | +8.8% | −240.6% | −12.3% | −219.8% | −23.0% | +14.1% | −207.1% | |||||||||||
| n/a | n/a | 0.07 | 0.09 | 0.09 | n/a | n/a | n/a | n/a | 0.12 | n/a | 0.11 | 0.12 | 0.15 | 0.16 | 0.16 | 0.17 | 0.11 | 0.19 | 0.19 | |
| Investment | ||||||||||||||||||||
| −0.04 | −0.08 | −0.02 | −0.04 | −0.04 | −0.07 | −0.14 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.18 | −0.17 | −0.22 | −0.00 | −0.25 | −0.21 | |
| calc | −0.06 | −0.07 | −0.16 | 0.39 | −0.60 | 0.57 | 0.57 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.88 | 1.42 | 1.58 | −1.93 | −0.39 | −1.70 |
| Growth | −253.9% | −1.6% | −24.6% | +11.6% | −222.4% | |||||||||||||||
| calc | n/a | −0.29 | −0.63 | 1.56 | −2.43 | 2.31 | 1.63 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.47 | 5.22 | 6.18 | −8.18 | −1.75 | −7.64 |
| −0.96 | −0.40 | 0.07 | −0.21 | 0.39 | −0.02 | 3.32 | 0.45 | 0.78 | −0.64 | n/a | −0.05 | 0.14 | 1.71 | −0.17 | −0.41 | −0.06 | −0.01 | 0.21 | −0.30 | |
| Financing | ||||||||||||||||||||
| 1.15 | 0.17 | −0.02 | 0.06 | −0.11 | −0.65 | −0.27 | 0.92 | −0.65 | 0.23 | n/a | 0.43 | −0.58 | 1.59 | −0.72 | 0.99 | −2.84 | 1.06 | n/a | n/a | |
| −0.06 | 0.00 | 0.00 | −0.06 | −0.06 | −0.06 | −0.09 | −0.09 | −0.09 | −0.09 | n/a | −0.12 | −0.15 | −0.15 | −0.16 | −0.22 | −0.28 | −0.28 | −0.30 | −0.37 | |
| −0.00 | −0.00 | 0.00 | −0.00 | −0.00 | n/a | −0.04 | −0.08 | −0.13 | −0.10 | n/a | −0.10 | −1.13 | −0.51 | −0.82 | −0.27 | −0.86 | −0.17 | −0.04 | −0.06 | |
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.