Closing prices at the end of each trading day, from 14 Mar 2022. 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 | 2.52 | 2.72 | 3.73 | 5.04 | 5.21 | 5.72 | 5.52 | 4.94 | 4.64 | 4.79 |
| Growth | +8.0% | +36.8% | +35.3% | +3.3% | +9.9% | −3.4% | −10.5% | −6.2% | +3.3% | |
| Operating income | 0.00 | 0.12 | 0.29 | 0.52 | 0.55 | −0.33 | −0.17 | −0.07 | n/a | n/a |
| Net income | 0.02 | 0.12 | 0.19 | 0.53 | 0.41 | −0.12 | −0.29 | −0.27 | 0.32 | 0.14 |
| Growth | +619.6% | +57.2% | +179.4% | −22.8% | −130.2% | −54.9% | ||||
| EPS, diluted | 0.33 | 2.33 | 3.22 | 7.96 | 6.14 | −1.92 | −4.50 | −4.25 | 4.91 | 2.29 |
| Growth | +606.1% | +38.2% | +147.2% | −22.9% | −131.3% | −53.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 0.1% | 4.4% | 7.7% | 10.3% | 10.5% | −5.8% | −3.0% | −1.4% | n/a | n/a |
| Net margin | 0.7% | 4.4% | 5.1% | 10.5% | 7.9% | −2.2% | −5.2% | −5.5% | 6.9% | 3.0% |
| Free cash flow margin | n/a | 7.5% | 12.7% | 8.9% | 7.6% | 5.1% | −4.4% | −3.8% | 7.1% | 11.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.24 | 0.24 | 0.54 | 0.53 | 0.45 | 0.35 | −0.21 | −0.13 | 0.38 | 0.58 |
| Capital expenditure | n/a | −0.04 | −0.07 | −0.08 | −0.05 | −0.06 | −0.03 | −0.05 | −0.05 | −0.03 |
| Free cash flow | n/a | 0.21 | 0.47 | 0.45 | 0.39 | 0.29 | −0.24 | −0.19 | 0.33 | 0.55 |
| Growth | +131.1% | −5.0% | −12.4% | −25.8% | −182.3% | +68.0% | ||||
| Buybacks | −0.00 | 0.00 | 0.00 | 0.00 | −0.11 | −0.16 | 0.00 | 0.00 | −0.04 | −0.30 |
| Dividends paid | −0.05 | −0.05 | −0.06 | −0.07 | −0.08 | −0.08 | −0.08 | −0.08 | −0.08 | −0.08 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 0.05 | 0.08 | 0.14 | 0.21 | 0.15 | 0.21 | 0.06 | 0.07 | 0.13 |
| Total debt | 0.75 | 0.59 | 0.91 | 0.78 | 1.17 | 1.12 | 1.39 | 1.39 | 1.39 | 0.94 |
| Net cash (debt) | n/a | −0.55 | −0.83 | −0.64 | −0.97 | −0.97 | −1.17 | −1.33 | −1.33 | −0.82 |
| Shareholders’ equity | 1.98 | 2.12 | 3.05 | 3.97 | 4.56 | −0.85 | 0.24 | 2.51 | 2.79 | 2.68 |
| Debt to equity | 0.38 | 0.28 | 0.30 | 0.20 | 0.26 | n/a | 5.75 | 0.55 | 0.50 | 0.35 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| n/a | 0.05 | 0.08 | 0.14 | 0.21 | 0.15 | 0.21 | 0.06 | 0.07 | 0.13 | |
| 0.32 | 0.32 | 1.11 | 1.11 | 1.11 | 1.31 | 1.30 | 1.25 | 1.25 | 1.25 | |
| 8.21 | 8.38 | 11.54 | 12.99 | 14.34 | 14.92 | 13.31 | 12.74 | 12.63 | 12.47 | |
| Growth | +2.0% | +37.8% | +12.5% | +10.4% | +4.0% | −10.7% | −4.3% | −0.9% | −1.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.45 | 0.00 | |
| 0.75 | 0.59 | 0.91 | 0.78 | 1.17 | 1.12 | 1.39 | 1.39 | 0.94 | 0.94 | |
| calc | 0.75 | 0.59 | 0.91 | 0.78 | 1.17 | 1.12 | 1.39 | 1.39 | 1.39 | 0.94 |
| 6.24 | 6.26 | 8.49 | 9.02 | 9.78 | 10.91 | 10.64 | 10.24 | 9.85 | 9.80 | |
| Equity | ||||||||||
| 1.17 | 1.24 | 1.36 | 1.81 | 2.07 | 1.76 | 1.37 | 1.01 | 1.23 | 1.16 | |
| 1.98 | 2.12 | 3.05 | 3.97 | 4.56 | −0.85 | 0.24 | 2.51 | 2.79 | 2.68 | |
| Growth | +7.1% | +44.2% | +30.2% | +14.9% | −118.6% | +939.1% | +11.3% | −3.8% | ||
| Per share and net cash | ||||||||||
| calc | n/a | −0.55 | −0.83 | −0.64 | −0.97 | −0.97 | −1.17 | −1.33 | −1.33 | −0.82 |
| 51.3 | 51.5 | 64.8 | 66.7 | 65.4 | 63.7 | 63.9 | 64.1 | 63.8 | 58.7 | |
| calc | 38.52 | 41.11 | 47.10 | 59.59 | 69.74 | −13.34 | 3.77 | 39.08 | 43.68 | 45.71 |
Lines marked calc are worked out here from filed figures; point at one for how.