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 | n/a | 3.30 | 3.21 | 3.50 | 4.21 | 2.60 | 3.46 | 4.24 | 5.15 | 7.05 |
| Growth | −2.7% | +8.9% | +20.5% | −38.3% | +32.9% | +22.7% | +21.4% | +36.9% | ||
| Operating income | 0.05 | 0.34 | 0.20 | 0.99 | 1.90 | 0.07 | 0.12 | 0.80 | 1.54 | 3.28 |
| Net income | −0.10 | 0.45 | −0.02 | 0.72 | 1.34 | 0.22 | −0.61 | 0.42 | 0.95 | 2.39 |
| Growth | −105.3% | +86.8% | −83.5% | −373.6% | +127.9% | +151.9% | ||||
| EPS, diluted | −0.08 | 0.35 | −0.02 | 0.57 | 1.06 | 0.17 | −0.47 | 0.34 | 0.77 | 1.95 |
| Growth | −105.7% | +86.0% | −84.0% | −376.5% | +126.5% | +153.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 21.3% | 18.0% | 38.6% | 54.5% | 20.8% | 14.9% | 27.4% | 36.5% | 52.7% |
| Operating margin | n/a | 10.2% | 6.2% | 28.3% | 45.1% | 2.8% | 3.4% | 18.9% | 29.9% | 46.5% |
| Net margin | n/a | 13.5% | −0.7% | 20.5% | 31.9% | 8.5% | −17.5% | 9.8% | 18.4% | 33.9% |
| Free cash flow margin | n/a | 1.6% | −7.9% | 4.7% | 24.7% | 12.1% | n/a | 12.0% | 26.6% | 36.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.10 | 0.95 | 0.79 | 1.22 | 1.96 | 1.14 | n/a | 1.61 | 2.45 | 3.76 |
| Capital expenditure | −0.63 | −0.90 | −1.04 | −1.06 | −0.92 | −0.82 | −0.76 | −1.10 | −1.08 | −1.19 |
| Free cash flow | 0.47 | 0.05 | −0.25 | 0.16 | 1.04 | 0.31 | n/a | 0.51 | 1.37 | 2.57 |
| Growth | −88.4% | −571.7% | +532.4% | −69.9% | +170.4% | +87.2% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −0.10 | −0.30 | n/a | n/a | −0.60 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.83 | 1.03 | 0.35 | 0.58 | 1.21 | 0.53 | 0.42 | 0.35 | 0.61 | 1.74 |
| Total debt | 1.73 | 1.73 | 1.74 | 1.84 | 1.92 | 1.63 | 2.59 | 2.23 | 1.44 | 0.74 |
| Net cash (debt) | −0.91 | −0.71 | −1.39 | −1.26 | −0.71 | −1.10 | −2.17 | −1.88 | −0.82 | 1.00 |
| Shareholders’ equity | 4.15 | 4.58 | 4.51 | 5.32 | 6.60 | 6.58 | 5.82 | 6.08 | 6.86 | 8.58 |
| Debt to equity | 0.42 | 0.38 | 0.38 | 0.35 | 0.29 | 0.25 | 0.45 | 0.37 | 0.21 | 0.09 |
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 | ||||||||||
| 1.10 | 0.95 | 0.79 | 1.22 | 1.96 | 1.14 | n/a | 1.61 | 2.45 | 3.76 | |
| Growth | −13.4% | −17.1% | +55.3% | +59.8% | −42.0% | +52.4% | +53.7% | |||
| 0.86 | 0.82 | 0.77 | 0.73 | 0.84 | 0.70 | 0.78 | 0.99 | 1.15 | 1.11 | |
| Investment | ||||||||||
| −0.63 | −0.90 | −1.04 | −1.06 | −0.92 | −0.82 | −0.76 | −1.10 | −1.08 | −1.19 | |
| calc | 0.47 | 0.05 | −0.25 | 0.16 | 1.04 | 0.31 | n/a | 0.51 | 1.37 | 2.57 |
| Growth | −88.4% | −571.7% | +532.4% | −69.9% | +170.4% | +87.2% | ||||
| calc | 0.38 | 0.04 | −0.20 | 0.13 | 0.82 | 0.25 | n/a | 0.41 | 1.11 | 2.10 |
| −1.27 | −0.69 | −1.39 | −1.03 | −1.25 | −1.19 | n/a | n/a | n/a | n/a | |
| Financing | ||||||||||
| −0.05 | −0.07 | −0.07 | 0.03 | −0.07 | −0.62 | n/a | −0.55 | −1.01 | −1.63 | |
| n/a | n/a | n/a | n/a | n/a | −0.10 | −0.30 | n/a | n/a | −0.60 | |
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.