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 | 2.72 | 3.59 | 3.71 | 3.87 | 3.78 | 4.81 | 4.81 | 4.51 | 4.45 | 4.44 |
| Growth | +31.8% | +3.2% | +4.4% | −2.2% | +27.2% | −0.1% | −6.2% | −1.4% | −0.1% | |
| Operating income | 0.32 | −0.16 | −0.02 | 0.33 | 0.09 | 0.06 | 0.09 | 0.52 | −0.08 | 0.11 |
| Net income | −0.43 | −0.78 | −0.35 | −0.11 | −0.69 | −0.44 | −0.17 | −0.07 | −0.69 | −0.61 |
| Growth | ||||||||||
| EPS, diluted | n/a | n/a | n/a | −0.58 | −3.51 | −1.89 | −0.77 | −0.35 | −3.47 | −3.06 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.6% | −4.5% | −0.6% | 8.4% | 2.3% | 1.3% | 1.8% | 11.5% | −1.7% | 2.4% |
| Net margin | −15.9% | −21.7% | −9.3% | −2.7% | −18.2% | −9.2% | −3.5% | −1.6% | −15.5% | −13.8% |
| Free cash flow margin | −3.7% | −5.7% | 1.2% | 5.1% | 0.2% | 3.3% | 1.1% | 6.9% | 4.9% | 6.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.47 | 0.57 | 0.82 | 0.92 | 0.64 | 1.02 | 0.87 | 0.90 | 0.76 | 0.81 |
| Capital expenditure | −0.57 | −0.78 | −0.77 | −0.72 | −0.63 | −0.86 | −0.82 | −0.59 | −0.54 | −0.50 |
| Free cash flow | −0.10 | −0.20 | 0.05 | 0.20 | 0.01 | 0.16 | 0.05 | 0.31 | 0.22 | 0.31 |
| Growth | +333.3% | −95.4% | +1,681.1% | −67.2% | +494.3% | −30.8% | +41.7% | |||
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.01 | −0.06 | −0.17 | −0.12 | −0.08 | 0.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.55 | 0.53 | 0.63 | 1.18 | 0.89 | 0.96 | 0.78 | 0.99 | 0.65 | 0.78 |
| Total debt | 6.03 | 6.35 | 6.67 | 8.37 | 8.34 | 7.56 | 7.87 | 8.17 | 8.08 | 8.27 |
| Net cash (debt) | −5.47 | −5.82 | −6.04 | −7.18 | −7.45 | −6.60 | −7.09 | −7.19 | −7.42 | −7.49 |
| Shareholders’ equity | 4.18 | 3.33 | 3.11 | 3.11 | 2.61 | 2.22 | 1.92 | 1.76 | 1.09 | 0.56 |
| Debt to equity | 1.44 | 1.91 | 2.14 | 2.69 | 3.20 | 3.40 | 4.10 | 4.64 | 7.42 | 14.89 |
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 | ||||||||||
| 0.47 | 0.57 | 0.82 | 0.92 | 0.64 | 1.02 | 0.87 | 0.90 | 0.76 | 0.81 | |
| Growth | +22.4% | +42.5% | +12.4% | −30.3% | +58.8% | −14.5% | +3.2% | −15.7% | +6.6% | |
| 0.59 | 0.79 | 0.83 | 0.89 | 0.92 | 0.96 | 0.91 | 1.01 | 0.97 | 0.90 | |
| Investment | ||||||||||
| −0.57 | −0.78 | −0.77 | −0.72 | −0.63 | −0.86 | −0.82 | −0.59 | −0.54 | −0.50 | |
| calc | −0.10 | −0.20 | 0.05 | 0.20 | 0.01 | 0.16 | 0.05 | 0.31 | 0.22 | 0.31 |
| Growth | +333.3% | −95.4% | +1,681.1% | −67.2% | +494.3% | −30.8% | +41.7% | |||
| calc | n/a | n/a | n/a | 1.07 | 0.05 | 0.69 | 0.24 | 1.49 | 1.09 | 1.53 |
| −0.42 | −0.64 | −0.98 | −0.64 | −2.45 | −1.27 | −1.12 | −0.62 | −0.69 | −0.59 | |
| Financing | ||||||||||
| 0.26 | 0.05 | 0.26 | 1.54 | 0.27 | 0.43 | −0.03 | −0.06 | −0.39 | −0.04 | |
| n/a | n/a | 0.00 | 0.00 | −0.01 | −0.06 | −0.17 | −0.12 | −0.08 | 0.00 | |
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.