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 | 1.12 | 2.43 | 5.34 | 4.84 | 4.67 | 6.00 | 7.43 | 7.14 | 7.41 | 7.47 |
| Growth | +116.9% | +120.3% | −9.4% | −3.5% | +28.3% | +23.9% | −3.9% | +3.8% | +0.8% | |
| Operating income | 0.15 | 0.20 | 0.57 | 0.43 | 0.56 | 0.97 | 1.09 | 0.34 | 0.24 | 0.22 |
| Net income | 0.09 | 0.48 | 0.42 | 0.31 | 0.41 | 0.74 | 0.77 | 0.22 | 0.12 | 0.07 |
| Growth | +416.0% | −13.4% | −26.3% | +32.6% | +81.3% | +3.8% | −71.8% | −45.8% | −43.9% | |
| EPS, diluted | 1.16 | 4.34 | 2.36 | 1.80 | 2.40 | 4.45 | 4.73 | 1.34 | 0.73 | 0.41 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 13.3% | 8.3% | 10.6% | 8.8% | 12.1% | 16.1% | 14.7% | 4.7% | 3.3% | 2.9% |
| Net margin | 8.4% | 20.0% | 7.8% | 6.4% | 8.8% | 12.4% | 10.4% | 3.0% | 1.6% | 0.9% |
| Free cash flow margin | 8.0% | −2.7% | 2.4% | 0.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.24 | 0.32 | 0.88 | 0.84 | 0.92 | 1.19 | 1.44 | 1.16 | 0.80 | 1.27 |
| Capital expenditure | −0.15 | −0.39 | −0.76 | −0.83 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.09 | −0.06 | 0.13 | 0.01 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −172.4% | −92.4% | ||||||||
| Buybacks | −0.04 | 0.00 | −0.18 | −0.09 | −0.18 | −0.06 | −0.30 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.02 | −0.03 | −0.04 | −0.04 | −0.05 | −0.06 | −0.08 | −0.09 | −0.10 | −0.12 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.01 | 0.08 | 0.08 | 0.16 | 0.16 | 0.26 | 0.20 | 0.17 | 0.22 | 0.22 |
| Total debt | 0.00 | 0.36 | 0.37 | 0.36 | 0.51 | 1.51 | 1.08 | 1.63 | 1.83 | 1.74 |
| Net cash (debt) | 0.01 | −0.29 | −0.28 | −0.21 | −0.35 | −1.25 | −0.88 | −1.46 | −1.61 | −1.52 |
| Shareholders’ equity | 0.79 | 5.24 | 5.46 | 5.67 | 5.87 | 6.53 | 6.95 | 7.09 | 7.11 | 7.08 |
| Debt to equity | 0.00 | 0.07 | 0.07 | 0.06 | 0.09 | 0.23 | 0.16 | 0.23 | 0.26 | 0.25 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 13.3% | 8.3% | 10.6% | 8.8% | 12.1% | 16.1% | 14.7% | 4.7% | 3.3% | 2.9% | |
| 13.7% | 8.0% | 10.3% | 8.5% | 12.0% | 16.2% | 13.7% | 3.8% | 2.0% | 1.3% | |
| 8.4% | 20.0% | 7.8% | 6.4% | 8.8% | 12.4% | 10.4% | 3.0% | 1.6% | 0.9% | |
| 8.0% | −2.7% | 2.4% | 0.2% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 13.8% | 16.0% | 14.1% | 17.1% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 37.7% | −150.6% | 23.8% | 25.1% | 26.7% | 23.7% | 24.4% | 20.3% | 22.1% | 31.2% | |
| Returns | ||||||||||
| 11.9% | 9.2% | 7.7% | 5.5% | 7.0% | 11.4% | 11.1% | 3.1% | 1.7% | 0.9% | |
| 8.7% | 6.3% | 5.3% | 3.7% | 4.8% | 7.0% | 7.0% | 1.7% | 0.9% | 0.6% | |
| Balance and payout | ||||||||||
| 0.00 | 0.07 | 0.07 | 0.06 | 0.09 | 0.23 | 0.16 | 0.23 | 0.26 | 0.25 | |
| 26.9% | 31.8% | 31.0% | 31.6% | 30.7% | 38.6% | 36.5% | 44.8% | 44.0% | 40.7% | |
| 20.9% | 5.3% | 10.2% | 13.4% | 13.3% | 8.5% | 10.2% | 42.0% | 88.5% | 178.1% | |
| 66.7% | n/a | 176.3% | 1,334.3% | n/a | n/a | n/a | n/a | n/a | n/a | |