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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.49 | 0.33 | 0.30 | 0.70 | 0.28 | 0.20 | 0.31 | 0.30 | 0.26 | 1.01 | |
| 0.35 | 0.37 | 0.45 | 0.46 | 0.44 | 0.41 | 0.37 | 0.36 | 0.33 | 0.34 | |
| 6.60 | 6.02 | 5.83 | 5.75 | 5.81 | 6.34 | 7.50 | 8.12 | 8.41 | 8.35 | |
| 7.99 | 8.02 | 8.01 | 8.14 | 8.16 | 8.21 | 8.21 | 8.04 | 8.04 | 8.04 | |
| 36.47 | 34.81 | 33.61 | 34.11 | 33.38 | 33.22 | 33.66 | 31.92 | 31.70 | 30.70 | |
| Growth | −4.6% | −3.4% | +1.5% | −2.1% | −0.5% | +1.4% | −5.2% | −0.7% | −3.1% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.16 | 0.17 | 1.25 | 0.92 | 2.08 | 0.36 | 0.19 | 0.06 | |
| n/a | n/a | 22.65 | 24.25 | 25.48 | 25.63 | 24.51 | 24.72 | 24.87 | 26.15 | |
| calc | n/a | n/a | 22.81 | 24.42 | 26.72 | 26.55 | 26.59 | 25.07 | 25.06 | 26.21 |
| 34.38 | 29.08 | 29.80 | 31.72 | 34.55 | 34.09 | 34.17 | 32.36 | 32.16 | 33.00 | |
| Equity | ||||||||||
| −0.98 | 0.84 | 0.25 | 0.39 | −0.99 | −0.85 | −0.65 | −0.60 | −0.70 | −2.57 | |
| 2.03 | 5.50 | 3.67 | 2.27 | −1.14 | −0.82 | −0.48 | −0.42 | −0.47 | −2.31 | |
| Growth | +171.2% | −33.3% | −38.2% | −150.3% | ||||||
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −22.51 | −23.72 | −26.44 | −26.35 | −26.28 | −24.77 | −24.80 | −25.19 |
| 0.0 | 737.1 | 709.0 | 633.0 | 476.5 | 454.7 | 456.1 | 456.1 | 279.0 | 287.4 | |
| calc | 20,295,550.00 | 7.47 | 5.18 | 3.59 | −2.39 | −1.80 | −1.04 | −0.93 | −1.68 | −8.05 |
Lines marked calc are worked out here from filed figures; point at one for how.