Closing prices at the end of each trading day, from 22 Jun 2017. 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 | 6.02 | 9.31 | 9.57 | 9.76 | 9.89 | 10.09 | 9.65 | 9.24 | 8.95 | 8.59 |
| Growth | +54.7% | +2.8% | +2.0% | +1.4% | +2.0% | −4.4% | −4.3% | −3.1% | −4.1% | |
| Operating income | 0.46 | 0.84 | 1.68 | 1.82 | 2.12 | 2.52 | 1.80 | 1.70 | 1.68 | −0.11 |
| Net income | −0.83 | 1.49 | 0.02 | 0.14 | 0.44 | 0.99 | 0.19 | 0.05 | −0.10 | −1.87 |
| Growth | −98.7% | +637.7% | +213.9% | +127.0% | −80.4% | −72.7% | −293.5% | |||
| EPS, diluted | −1.28 | 2.15 | 0.03 | 0.21 | 0.75 | 2.14 | 0.43 | 0.12 | −0.22 | −4.00 |
| Growth | −98.6% | +600.0% | +257.1% | +185.3% | −79.9% | −72.1% | −283.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.7% | 9.0% | 17.6% | 18.7% | 21.4% | 25.0% | 18.7% | 18.4% | 18.8% | −1.3% |
| Net margin | −13.8% | 16.0% | 0.2% | 1.4% | 4.4% | 9.8% | 2.0% | 0.6% | −1.1% | −21.8% |
| Free cash flow margin | 9.3% | 11.5% | 14.2% | 12.3% | 19.3% | 16.1% | 4.7% | 1.3% | 1.7% | −1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.18 | 2.02 | 2.51 | 2.55 | 2.98 | 2.85 | 2.37 | 1.83 | 1.58 | 1.23 |
| Capital expenditure | −0.63 | −0.95 | −1.15 | −1.36 | −1.07 | −1.23 | −1.91 | −1.70 | −1.43 | −1.35 |
| Free cash flow | 0.56 | 1.07 | 1.35 | 1.20 | 1.91 | 1.62 | 0.45 | 0.12 | 0.15 | −0.12 |
| Growth | +90.9% | +27.0% | −11.5% | +59.0% | −14.9% | −72.1% | −73.1% | +22.9% | −179.5% | |
| Buybacks | 0.00 | 0.00 | −0.50 | −1.69 | −4.82 | −0.80 | 0.00 | 0.00 | n/a | n/a |
| Dividends paid | −0.37 | −0.92 | −1.50 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.49 | 0.33 | 0.30 | 0.70 | 0.28 | 0.20 | 0.31 | 0.30 | 0.26 | 1.01 |
| Total debt | n/a | n/a | 22.81 | 24.42 | 26.72 | 26.55 | 26.59 | 25.07 | 25.06 | 26.21 |
| Net cash (debt) | n/a | n/a | −22.51 | −23.72 | −26.44 | −26.35 | −26.28 | −24.77 | −24.80 | −25.19 |
| Shareholders’ equity | 2.03 | 5.50 | 3.67 | 2.27 | −1.14 | −0.82 | −0.48 | −0.42 | −0.47 | −2.31 |
| Debt to equity | n/a | n/a | 6.21 | 10.76 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 6.02 | 9.31 | 9.57 | 9.76 | 9.89 | 10.09 | 9.65 | 9.24 | 8.95 | 8.59 | |
| Growth | +54.7% | +2.8% | +2.0% | +1.4% | +2.0% | −4.4% | −4.3% | −3.1% | −4.1% | |
| n/a | 3.04 | 3.17 | 3.30 | 3.34 | 3.38 | 3.21 | 3.03 | 2.90 | 2.64 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.02 | 0.03 | n/a | n/a | |
| 0.46 | 0.84 | 1.68 | 1.82 | 2.12 | 2.52 | 1.80 | 1.70 | 1.68 | −0.11 | |
| Growth | +81.7% | +100.0% | +8.4% | +16.0% | +19.4% | −28.6% | −5.6% | −1.3% | −106.7% | |
| −1.09 | −1.37 | −0.02 | 0.19 | 0.58 | 1.31 | 0.52 | 0.12 | −0.08 | −1.93 | |
| −0.26 | −2.86 | −0.04 | 0.05 | 0.14 | 0.29 | 0.30 | 0.04 | −0.00 | −0.10 | |
| −0.83 | 1.49 | 0.02 | 0.14 | 0.44 | 0.99 | 0.19 | 0.05 | −0.10 | −1.87 | |
| Growth | −98.7% | +637.7% | +213.9% | +127.0% | −80.4% | −72.7% | −293.5% | |||
| Per share | ||||||||||
| −1.28 | 2.15 | 0.03 | 0.21 | 0.75 | 2.16 | 0.43 | 0.12 | −0.22 | −4.00 | |
| −1.28 | 2.15 | 0.03 | 0.21 | 0.75 | 2.14 | 0.43 | 0.12 | −0.22 | −4.00 | |
| Growth | −98.6% | +600.0% | +257.1% | +185.3% | −79.9% | −72.1% | −283.3% | |||
| 649.5 | 696.1 | 730.1 | 660.4 | 581.1 | 458.3 | 453.2 | 454.7 | 459.9 | 467.8 | |
| 649.5 | 696.1 | 730.1 | 662.5 | 583.7 | 462.3 | 453.3 | 455.0 | 459.9 | 467.8 | |
| Growth | +7.2% | +4.9% | −9.3% | −11.9% | −20.8% | −1.9% | +0.4% | +1.1% | +1.7% | |