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 | 7.83 | 9.69 | 10.79 | 11.55 | 1.86 | 6.27 | 16.68 | 22.73 | 23.16 | 25.20 |
| Growth | +23.8% | +11.4% | +7.0% | −83.9% | +236.8% | +166.1% | +36.2% | +1.9% | +8.8% | |
| Operating income | 0.19 | 0.09 | 0.27 | 0.32 | −1.65 | −0.42 | 0.72 | 1.08 | 0.82 | 1.25 |
| Net income | 0.00 | −0.01 | 0.06 | 0.07 | −1.72 | −0.65 | 0.27 | 0.56 | 0.90 | 0.50 |
| Growth | −304.5% | +16.0% | −2,567.5% | +109.0% | +60.9% | −44.7% | ||||
| EPS, diluted | n/a | n/a | n/a | n/a | −8.12 | −3.09 | 0.52 | 1.34 | 2.74 | −0.24 |
| Growth | +157.7% | +104.5% | −108.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 2.5% | 0.9% | 2.5% | 2.8% | −88.8% | −6.7% | 4.3% | 4.8% | 3.6% | 5.0% |
| Net margin | 0.0% | −0.1% | 0.6% | 0.6% | −92.7% | −10.4% | 1.6% | 2.5% | 3.9% | 2.0% |
| Free cash flow margin | 5.4% | 4.0% | 6.5% | 1.3% | −69.7% | 26.0% | 8.9% | 4.1% | 4.7% | 1.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.60 | 0.62 | 0.94 | 0.47 | −1.08 | 1.78 | 1.84 | 1.36 | 1.73 | 1.40 |
| Capital expenditure | −0.17 | −0.24 | −0.24 | −0.32 | −0.21 | −0.15 | −0.35 | −0.44 | −0.65 | −1.06 |
| Free cash flow | 0.42 | 0.39 | 0.70 | 0.15 | −1.30 | 1.63 | 1.49 | 0.92 | 1.08 | 0.33 |
| Growth | −9.4% | +82.2% | −79.2% | −987.1% | −8.6% | −37.9% | +16.7% | −69.1% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.02 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.53 | 1.83 | 2.37 | 2.47 | 2.54 | 4.88 | 5.61 | 6.23 | 6.10 | 7.09 |
| Shareholders’ equity | 1.13 | 1.18 | 1.10 | 1.15 | −0.47 | −0.58 | −0.37 | −0.05 | 0.17 | 0.27 |
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 | ||||||||||
| 1.53 | 1.83 | 2.37 | 2.47 | 2.54 | 4.88 | 5.61 | 6.23 | 6.10 | 7.09 | |
| 0.57 | 0.73 | 0.83 | 0.99 | 0.49 | 1.07 | 1.47 | 2.02 | 1.75 | 2.01 | |
| 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.03 | 0.04 | 0.05 | 0.05 | 0.06 | |
| 0.75 | 0.89 | 0.95 | 1.12 | 1.10 | 1.09 | 1.49 | 2.10 | 2.44 | 3.42 | |
| 1.75 | 1.75 | 1.82 | 2.00 | 2.13 | 2.59 | 2.53 | 2.69 | 2.62 | 2.89 | |
| 6.76 | 7.50 | 8.50 | 10.98 | 10.59 | 14.40 | 16.46 | 19.03 | 19.64 | 22.91 | |
| Growth | +10.9% | +13.2% | +29.2% | −3.5% | +36.0% | +14.3% | +15.6% | +3.2% | +16.7% | |
| Equity | ||||||||||
| −1.07 | −1.08 | −1.02 | −0.95 | −2.68 | −3.33 | −2.97 | −2.44 | −1.55 | −1.04 | |
| 1.13 | 1.18 | 1.10 | 1.15 | −0.47 | −0.58 | −0.37 | −0.05 | 0.17 | 0.27 | |
| Growth | +4.9% | −7.0% | +4.3% | −141.2% | +56.4% | |||||
| Per share and net cash | ||||||||||
| 204.1 | 208.1 | 210.3 | 213.7 | 218.0 | 224.7 | 231.3 | 233.3 | 234.4 | 235.4 | |
| calc | 5.52 | 5.68 | 5.23 | 5.36 | −2.16 | −2.59 | −1.59 | −0.22 | 0.74 | 1.15 |
Lines marked calc are worked out here from filed figures; point at one for how.