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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.89 | 5.46 | 7.01 | 5.51 | 10.47 | 14.26 | 10.66 | 8.94 | 8.66 |
| Growth | +40.2% | +28.5% | −21.4% | +90.0% | +36.3% | −25.3% | −16.1% | −3.1% | |
| Operating income | 1.07 | 1.69 | 0.60 | −5.40 | 1.52 | 3.85 | 2.86 | 1.58 | 1.13 |
| Net income | 0.83 | 1.07 | 0.23 | −6.10 | 1.42 | 3.64 | 2.09 | 1.13 | 1.24 |
| Growth | +29.3% | −78.1% | −2,705.6% | +156.9% | −42.7% | −46.0% | +10.4% | ||
| EPS, diluted | n/a | 5.57 | 0.90 | −23.47 | 5.32 | 14.08 | 7.90 | 4.21 | 4.78 |
| Growth | −83.8% | −2,707.8% | +164.7% | −43.9% | −46.7% | +13.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 27.4% | 31.0% | 8.5% | −98.0% | 14.5% | 27.0% | 26.9% | 17.7% | 13.1% |
| Net margin | 21.2% | 19.6% | 3.3% | −110.7% | 13.5% | 25.5% | 19.6% | 12.6% | 14.3% |
| Free cash flow margin | −19.2% | 6.0% | 4.2% | 2.9% | 15.4% | 14.3% | 13.3% | 15.9% | 17.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.05 | 2.30 | 2.92 | 1.90 | 3.13 | 3.87 | 4.17 | 3.72 | 3.65 |
| Capital expenditure | −1.80 | −1.98 | −2.63 | −1.74 | −1.52 | −1.83 | −2.74 | −2.30 | −2.15 |
| Free cash flow | −0.75 | 0.33 | 0.30 | 0.16 | 1.61 | 2.04 | 1.42 | 1.42 | 1.51 |
| Growth | −9.2% | −46.1% | +912.6% | +26.4% | −30.1% | −0.4% | +6.1% | ||
| Buybacks | 0.00 | −0.25 | −1.25 | 0.00 | −0.11 | −0.72 | −0.43 | −0.60 | −0.31 |
| Dividends paid | −0.06 | −0.06 | −0.10 | −0.10 | −0.12 | −0.24 | −0.31 | −0.32 | −0.31 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.72 | 1.06 | 0.19 | 0.01 | 0.20 | 0.01 | 0.00 | 0.04 | 0.04 |
| Total debt | n/a | 4.20 | 6.97 | 6.89 | 4.79 | 3.57 | 5.74 | 5.45 | 5.20 |
| Net cash (debt) | n/a | −3.14 | −6.78 | −6.88 | −4.59 | −3.57 | −5.73 | −5.41 | −5.17 |
| Shareholders’ equity | 6.73 | 7.45 | 9.93 | 3.84 | 5.07 | 7.69 | 10.37 | 10.33 | 11.20 |
| Debt to equity | n/a | 0.56 | 0.70 | 1.79 | 0.94 | 0.46 | 0.55 | 0.53 | 0.46 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 1.05 | 2.30 | 2.92 | 1.90 | 3.13 | 3.87 | 4.17 | 3.72 | 3.65 | |
| Growth | +119.0% | +27.0% | −35.1% | +65.1% | +23.6% | +7.8% | −10.7% | −1.9% | |
| 0.83 | 1.27 | 2.02 | 1.83 | 1.19 | 1.11 | 1.83 | 2.29 | 2.18 | |
| Investment | |||||||||
| −1.80 | −1.98 | −2.63 | −1.74 | −1.52 | −1.83 | −2.74 | −2.30 | −2.15 | |
| calc | −0.75 | 0.33 | 0.30 | 0.16 | 1.61 | 2.04 | 1.42 | 1.42 | 1.51 |
| Growth | −9.2% | −46.1% | +912.6% | +26.4% | −30.1% | −0.4% | +6.1% | ||
| calc | −3.83 | 1.69 | 1.13 | 0.61 | 6.04 | 7.88 | 5.39 | 5.30 | 5.80 |
| −1.04 | −1.56 | −2.56 | −1.86 | −0.53 | −1.79 | −5.52 | −2.46 | −2.88 | |
| Financing | |||||||||
| −0.14 | −0.40 | −1.24 | −0.21 | −2.42 | −2.27 | 1.36 | −1.23 | −0.76 | |
| −0.06 | −0.06 | −0.10 | −0.10 | −0.12 | −0.24 | −0.31 | −0.32 | −0.31 | |
| 0.00 | −0.25 | −1.25 | 0.00 | −0.11 | −0.72 | −0.43 | −0.60 | −0.31 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.