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 | 17.78 | 19.88 | 18.89 | 16.83 | 19.42 | 27.77 | 31.97 | 34.07 | 40.65 | 45.43 |
| Growth | +11.8% | −5.0% | −10.9% | +15.4% | +43.0% | +15.1% | +6.6% | +19.3% | +11.7% | |
| Operating income | 0.31 | −0.56 | 1.13 | 1.04 | 1.08 | 1.02 | 1.17 | 1.57 | 1.71 | 0.78 |
| Net income | 0.05 | −0.51 | 0.71 | 0.74 | 0.67 | 0.66 | 0.79 | 1.09 | 1.18 | 0.47 |
| Growth | −1,084.6% | +4.2% | −8.7% | −2.1% | +20.2% | +37.8% | +8.1% | −60.0% | ||
| EPS, diluted | 0.92 | −9.07 | 10.61 | 11.47 | 11.23 | 11.25 | 13.55 | 18.77 | 20.42 | 8.92 |
| Growth | −1,085.9% | +8.1% | −2.1% | +0.2% | +20.4% | +38.5% | +8.8% | −56.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.7% | 9.1% | 13.3% | 13.7% | 12.8% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 1.7% | −2.8% | 6.0% | 6.2% | 5.6% | 3.7% | 3.7% | 4.6% | 4.2% | 1.7% |
| Net margin | 0.3% | −2.6% | 3.7% | 4.4% | 3.5% | 2.4% | 2.5% | 3.2% | 2.9% | 1.0% |
| Free cash flow margin | 2.8% | 3.6% | −1.8% | 2.2% | 9.4% | 7.4% | 2.1% | 4.6% | 1.3% | −1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.67 | 0.80 | −0.31 | 0.43 | 1.90 | 2.12 | 0.77 | 1.66 | 0.64 | −0.54 |
| Capital expenditure | −0.18 | −0.09 | −0.03 | −0.06 | −0.07 | −0.08 | −0.09 | −0.08 | −0.10 | −0.10 |
| Free cash flow | 0.50 | 0.72 | −0.34 | 0.38 | 1.82 | 2.04 | 0.68 | 1.58 | 0.54 | −0.64 |
| Growth | +44.5% | −147.9% | +383.8% | +12.0% | −66.6% | +131.4% | −65.5% | −216.9% | ||
| Buybacks | n/a | 0.00 | 0.00 | −0.05 | −0.61 | −0.13 | −0.40 | 0.00 | −1.00 | −1.00 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.82 | 3.19 | 2.83 | 2.45 | 4.15 | 4.44 | 4.01 | 4.85 | 4.66 | 4.25 |
| Total debt | 1.45 | 1.32 | 1.02 | 1.26 | 2.13 | 2.17 | 2.18 | 2.18 | 2.92 | 3.77 |
| Net cash (debt) | 1.37 | 1.87 | 1.81 | 1.20 | 2.03 | 2.27 | 1.83 | 2.67 | 1.74 | 0.48 |
| Shareholders’ equity | 1.65 | 1.34 | 1.65 | 1.96 | 2.10 | 2.63 | 2.96 | 4.22 | 4.50 | 4.07 |
| Debt to equity | 0.88 | 0.99 | 0.62 | 0.64 | 1.01 | 0.83 | 0.73 | 0.52 | 0.65 | 0.93 |
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 | ||||||||||
| 9.7% | 9.1% | 13.3% | 13.7% | 12.8% | n/a | n/a | n/a | n/a | n/a | |
| 1.7% | −2.8% | 6.0% | 6.2% | 5.6% | 3.7% | 3.7% | 4.6% | 4.2% | 1.7% | |
| 1.2% | −3.1% | 5.3% | 5.8% | 4.9% | 3.2% | 3.3% | 4.3% | 3.9% | 1.3% | |
| 0.3% | −2.6% | 3.7% | 4.4% | 3.5% | 2.4% | 2.5% | 3.2% | 2.9% | 1.0% | |
| 2.8% | 3.6% | −1.8% | 2.2% | 9.4% | 7.4% | 2.1% | 4.6% | 1.3% | −1.4% | |
| Spending | ||||||||||
| 7.8% | 8.0% | 7.1% | 7.7% | 7.6% | 7.4% | 7.2% | 7.2% | 6.7% | 6.6% | |
| 1.0% | 0.4% | 0.2% | 0.3% | 0.4% | 0.3% | 0.3% | 0.2% | 0.2% | 0.2% | |
| 74.6% | n/a | 29.2% | 24.2% | 30.0% | 24.7% | 25.5% | 25.5% | 25.8% | 19.9% | |
| Returns | ||||||||||
| 3.2% | −38.3% | 42.9% | 37.6% | 32.1% | 25.1% | 26.7% | 25.9% | 26.2% | 11.6% | |
| 0.7% | −6.0% | 9.9% | 10.9% | 7.1% | 5.4% | 6.4% | 7.3% | 7.5% | 3.0% | |
| Balance and payout | ||||||||||
| 0.88 | 0.99 | 0.62 | 0.64 | 1.01 | 0.83 | 0.73 | 0.52 | 0.65 | 0.93 | |
| 77.9% | 84.2% | 77.0% | 71.1% | 78.0% | 78.5% | 75.9% | 71.7% | 71.2% | 73.9% | |
| n/a | 0.0% | n/a | 12.5% | 33.2% | 6.3% | 58.7% | 0.0% | 183.8% | n/a | |