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 | 0.51 | 0.50 | 0.50 | 0.49 | 0.48 | 0.51 | 0.50 | 0.50 | 0.46 | 0.48 |
| Growth | −1.9% | −1.2% | −2.3% | −1.1% | +6.2% | −2.3% | −0.6% | −6.6% | +3.0% | |
| Operating income | 0.11 | 0.07 | 0.00 | −0.00 | −0.01 | −0.78 | −1.28 | −0.12 | −1.85 | −5.44 |
| Net income | 0.09 | 0.02 | 0.02 | 0.03 | −0.01 | −0.54 | −1.47 | 0.43 | −1.17 | −3.85 |
| Growth | −80.3% | +23.7% | +52.7% | −121.9% | −371.9% | |||||
| EPS, diluted | 8.01 | 1.58 | 1.97 | 3.33 | −0.78 | −53.44 | −12.98 | 2.64 | −6.06 | −15.23 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 81.9% | 80.8% | 80.0% | 79.4% | 81.1% | 82.0% | 79.4% | 77.8% | 72.1% | 68.7% |
| Operating margin | 21.3% | 14.5% | 0.8% | −0.2% | −2.8% | −153.6% | −255.5% | −23.2% | −399.8% | −1,140.8% |
| Net margin | 18.0% | 3.6% | 4.5% | 7.1% | −1.6% | −104.8% | −294.4% | 86.5% | −251.7% | −806.3% |
| Free cash flow margin | 21.1% | 14.8% | 0.8% | 10.4% | 10.4% | 17.8% | 0.1% | 2.0% | −12.1% | −15.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.11 | 0.08 | 0.01 | 0.06 | 0.05 | 0.09 | 0.00 | 0.01 | −0.05 | −0.07 |
| Capital expenditure | −0.00 | −0.00 | −0.01 | −0.01 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.01 |
| Free cash flow | 0.11 | 0.07 | 0.00 | 0.05 | 0.05 | 0.09 | 0.00 | 0.01 | −0.06 | −0.08 |
| Growth | −31.3% | −94.9% | +1,240.5% | −1.4% | +82.4% | −99.2% | +1,248.1% | −673.1% | ||
| Buybacks | 0.00 | 0.00 | −0.11 | −0.07 | −0.12 | 0.00 | 0.00 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.40 | 0.42 | 0.11 | 0.46 | 0.06 | 0.06 | 0.04 | 0.05 | 0.04 | 2.30 |
| Total debt | n/a | n/a | n/a | n/a | 0.49 | 2.16 | 2.38 | 2.18 | 7.19 | 8.19 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −0.43 | −2.09 | −2.34 | −2.14 | −7.15 | −5.89 |
| Shareholders’ equity | 0.57 | 0.61 | 0.53 | 0.51 | 0.45 | 0.98 | −0.38 | 2.16 | 18.23 | 44.12 |
| Debt to equity | n/a | n/a | n/a | n/a | 1.09 | 2.20 | n/a | 1.01 | 0.39 | 0.19 |
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 | ||||||||||
| 0.40 | 0.42 | 0.11 | 0.46 | 0.06 | 0.06 | 0.04 | 0.05 | 0.04 | 2.30 | |
| 0.08 | 0.17 | 0.17 | 0.16 | 0.20 | 0.19 | 0.19 | 0.18 | 0.18 | 0.21 | |
| 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | |
| 0.77 | 0.93 | 0.86 | 0.92 | 1.47 | 3.56 | 2.41 | 4.76 | 25.84 | 61.64 | |
| Growth | +21.5% | −8.3% | +7.1% | +59.9% | +142.7% | −32.2% | +97.6% | +442.6% | +138.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | |
| n/a | n/a | n/a | n/a | 0.49 | 2.16 | 2.38 | 2.18 | 7.19 | 8.16 | |
| calc | n/a | n/a | n/a | n/a | 0.49 | 2.16 | 2.38 | 2.18 | 7.19 | 8.19 |
| 0.22 | 0.33 | 0.33 | 0.41 | 0.91 | 2.58 | 2.79 | 2.60 | 7.61 | 10.60 | |
| Equity | ||||||||||
| 0.49 | 0.53 | 0.55 | 0.58 | 0.58 | 0.04 | −1.43 | −1.00 | −2.17 | 6.32 | |
| 0.57 | 0.61 | 0.53 | 0.51 | 0.45 | 0.98 | −0.38 | 2.16 | 18.23 | 44.12 | |
| Growth | +7.0% | −12.5% | −4.0% | −12.3% | +119.4% | −139.1% | +742.0% | +142.0% | ||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | −0.43 | −2.09 | −2.34 | −2.14 | −7.15 | −5.89 |
Lines marked calc are worked out here from filed figures; point at one for how.