Closing prices at the end of each trading day, from 13 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 | 8.99 | 9.61 | 9.90 | 10.07 | 3.92 | 4.88 | 9.36 | 11.64 | 12.83 | 14.27 |
| Growth | +7.0% | +2.9% | +1.8% | −61.0% | +24.5% | +91.7% | +24.3% | +10.2% | +11.2% | |
| Operating income | 0.49 | 0.86 | 0.94 | 0.75 | −4.53 | −3.43 | 1.21 | 1.08 | 1.54 | 2.34 |
| Net income | 0.07 | 0.11 | 0.31 | 0.19 | −4.55 | −4.65 | 1.34 | 0.58 | 0.98 | 1.46 |
| Growth | +57.3% | +184.5% | −38.5% | −2,487.2% | −56.6% | +67.9% | +49.4% | |||
| EPS, diluted | 0.13 | 0.18 | 0.51 | 0.31 | −7.50 | −7.66 | 0.01 | 0.00 | 0.00 | 0.00 |
| Growth | +41.8% | +184.5% | −38.5% | −2,487.4% | −92.6% | +60.0% | +56.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.5% | 24.3% | 21.4% | 21.0% | −15.0% | −1.6% | 13.4% | 24.3% | 25.5% | 29.2% |
| Operating margin | 5.5% | 9.0% | 9.5% | 7.5% | −115.5% | −70.1% | 12.9% | 9.3% | 12.0% | 16.4% |
| Net margin | 0.8% | 1.1% | 3.1% | 1.9% | −115.9% | −95.2% | 14.3% | 5.0% | 7.6% | 10.2% |
| Free cash flow margin | 3.2% | 18.5% | 14.3% | 15.4% | −20.9% | −15.8% | −7.3% | 12.6% | 13.9% | 13.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.98 | 2.19 | 2.07 | 2.83 | −0.49 | −0.17 | 0.10 | 2.26 | 3.11 | 3.74 |
| Capital expenditure | −0.69 | −0.40 | −0.66 | −1.28 | −0.32 | −0.60 | −0.78 | −0.80 | −1.33 | −1.78 |
| Free cash flow | 0.29 | 1.78 | 1.41 | 1.55 | −0.82 | −0.77 | −0.68 | 1.47 | 1.78 | 1.96 |
| Growth | +522.4% | −20.8% | +9.7% | −152.8% | +21.3% | +10.1% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.58 |
| Dividends paid | −0.04 | −0.07 | −0.07 | −0.06 | −0.00 | n/a | 0.00 | 0.00 | −0.17 | −0.61 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.95 | 1.14 | 1.08 | 1.07 | 1.70 | 1.05 | 1.22 | 1.71 | 1.96 | 2.15 |
| Total debt | 6.79 | 6.60 | 5.86 | 5.77 | 5.49 | 3.57 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −5.84 | −5.46 | −4.78 | −4.70 | −3.79 | −2.52 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 4.10 | 3.87 | 3.36 | 3.13 | −2.44 | −7.06 | 0.04 | 0.45 | 0.72 | 1.35 |
| Debt to equity | 1.66 | 1.71 | 1.75 | 1.84 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.95 | 1.14 | 1.08 | 1.07 | 1.70 | 1.05 | 1.22 | 1.71 | 1.96 | 2.15 | |
| 1.11 | 1.20 | 1.16 | 1.24 | 0.60 | 0.88 | 1.01 | 1.39 | 1.16 | 1.38 | |
| 0.24 | 0.24 | 0.28 | 0.35 | 0.32 | 0.29 | 0.48 | 0.59 | 0.44 | 0.46 | |
| 10.50 | 12.93 | 12.50 | 12.92 | 10.73 | 9.49 | 8.41 | 9.09 | 10.19 | 11.95 | |
| 2.71 | 2.67 | 2.29 | 2.21 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 19.20 | 21.67 | 20.08 | 21.09 | 15.65 | 13.29 | 13.21 | 14.67 | 15.25 | 17.64 | |
| Growth | +12.9% | −7.4% | +5.0% | −25.8% | −15.1% | −0.6% | +11.0% | +4.0% | +15.7% | |
| Liabilities | ||||||||||
| 6.79 | 6.60 | 5.86 | 5.77 | 5.49 | 3.57 | n/a | n/a | n/a | n/a | |
| calc | 6.79 | 6.60 | 5.86 | 5.77 | 5.49 | 3.57 | n/a | n/a | n/a | n/a |
| 15.01 | 17.72 | 16.64 | 17.96 | 18.09 | 20.36 | 13.18 | 14.23 | 14.54 | 16.30 | |
| Equity | ||||||||||
| 0.37 | −0.04 | 0.22 | 0.35 | −4.19 | −8.84 | −7.50 | 0.46 | 1.15 | 2.17 | |
| 4.10 | 3.87 | 3.36 | 3.13 | −2.44 | −7.06 | 0.04 | 0.45 | 0.72 | 1.35 | |
| Growth | −5.6% | −13.1% | −6.8% | −177.8% | +965.1% | +60.6% | +86.0% | |||
| Per share and net cash | ||||||||||
| calc | −5.84 | −5.46 | −4.78 | −4.70 | −3.79 | −2.52 | n/a | n/a | n/a | n/a |
| n/a | 0.0 | 606.4 | 606.4 | 606.4 | 606.4 | 605,232 | 604,438 | 604,438 | 574,216 | |
| calc | n/a | n/a | 5.54 | 5.16 | −4.02 | −11.64 | 0.00 | 0.00 | 0.00 | 0.00 |
Lines marked calc are worked out here from filed figures; point at one for how.