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 | 0.54 | 0.70 | 0.78 | 0.85 | 1.25 | 1.54 | 1.54 | 0.87 | 1.00 | 0.97 |
| Growth | +30.2% | +11.3% | +8.9% | +46.2% | +23.6% | −0.1% | −43.5% | +14.2% | −2.4% | |
| Operating income | 0.34 | 0.49 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 0.23 | 0.29 | 1.02 | 0.37 | 0.43 | 0.66 | 0.90 | −0.56 | −2.41 | −0.28 |
| Growth | +28.8% | +250.8% | −63.1% | +15.2% | +52.1% | +37.6% | −161.7% | |||
| EPS, diluted | 0.86 | 0.82 | 2.76 | 0.87 | 0.81 | 1.11 | 1.50 | −0.93 | −4.02 | −0.46 |
| Growth | −4.7% | +236.6% | −68.5% | −6.9% | +37.0% | +35.1% | −162.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 63.1% | 68.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 41.6% | 41.1% | 129.6% | 43.9% | 34.5% | 42.5% | 58.5% | −63.8% | −242.1% | −28.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.26 | 0.36 | 0.45 | 0.49 | 0.62 | 0.81 | 0.74 | 0.51 | 0.25 | 0.23 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −0.02 | n/a | n/a | −0.02 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.08 | 0.17 | 0.82 | 1.46 | 0.55 | 0.46 | 0.24 | 0.25 | 0.33 | 0.54 |
| Total debt | 2.91 | 4.90 | 4.04 | 7.02 | 8.87 | 11.28 | 10.27 | 10.06 | 8.85 | 9.70 |
| Net cash (debt) | −2.83 | −4.73 | −3.22 | −5.56 | −8.32 | −10.82 | −10.03 | −9.81 | −8.52 | −9.16 |
| Shareholders’ equity | 3.25 | 3.82 | 4.55 | 7.03 | 7.34 | 8.44 | 8.59 | 7.63 | 4.83 | 4.61 |
| Debt to equity | 0.90 | 1.28 | 0.89 | 1.00 | 1.21 | 1.34 | 1.19 | 1.32 | 1.83 | 2.11 |
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 | ||||||||||
| 63.1% | 68.9% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 40.5% | 41.7% | 129.9% | 43.8% | 37.1% | 47.3% | 62.2% | −78.8% | −237.5% | −24.4% | |
| 41.6% | 41.1% | 129.6% | 43.9% | 34.5% | 42.5% | 58.5% | −63.8% | −242.1% | −28.5% | |
| Spending | ||||||||||
| 9.0% | 8.3% | 10.3% | 11.3% | 10.5% | 9.4% | 10.4% | 16.7% | 13.4% | 13.4% | |
| −3.1% | 0.9% | 0.1% | −0.7% | 6.7% | 10.1% | 5.8% | n/a | n/a | n/a | |
| Returns | ||||||||||
| 6.9% | 7.6% | 22.4% | 5.3% | 5.9% | 7.8% | 10.5% | −7.3% | −49.9% | −6.0% | |
| 3.5% | 3.2% | 11.5% | 2.6% | 2.6% | 3.2% | 4.6% | −3.0% | −16.9% | −1.8% | |
| Balance and payout | ||||||||||
| 0.90 | 1.28 | 0.89 | 1.00 | 1.21 | 1.34 | 1.19 | 1.32 | 1.83 | 2.11 | |
| 49.3% | 57.5% | 48.4% | 51.4% | 56.4% | 58.8% | 56.3% | 58.3% | 66.2% | 69.3% | |