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 | 10.09 | 12.51 | 15.56 | 19.19 | 17.13 | 25.96 | 36.23 | 23.23 | 22.71 | 21.57 |
| Growth | +24.0% | +24.4% | +23.3% | −10.7% | +51.5% | +39.6% | −35.9% | −2.2% | −5.0% | |
| Net income | −0.57 | 1.31 | 4.13 | −0.99 | −14.83 | 2.32 | 13.30 | 4.70 | 3.08 | 2.37 |
| Growth | +215.1% | −123.8% | +473.0% | −64.7% | −34.5% | −23.0% | ||||
| EPS, diluted | −0.75 | 1.70 | 5.39 | −1.22 | −17.06 | 1.58 | 12.40 | 3.90 | 2.44 | 1.61 |
| Growth | +217.1% | −122.6% | +684.8% | −68.5% | −37.4% | −34.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −5.7% | 10.5% | 26.5% | −5.1% | −86.6% | 8.9% | 36.7% | 20.2% | 13.6% | 11.0% |
| Free cash flow margin | 6.6% | 10.1% | 17.3% | 5.3% | 8.3% | 29.1% | 34.0% | 28.5% | 22.8% | 19.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.38 | 4.86 | 7.67 | 7.38 | 3.96 | 10.43 | 16.81 | 12.31 | 11.44 | 10.53 |
| Capital expenditure | −2.72 | −3.60 | −4.98 | −6.37 | −2.54 | −2.87 | −4.50 | −5.70 | −6.26 | −6.43 |
| Free cash flow | 0.67 | 1.26 | 2.69 | 1.01 | 1.42 | 7.56 | 12.31 | 6.61 | 5.18 | 4.11 |
| Growth | +89.2% | +113.5% | −62.6% | +40.9% | +432.7% | +62.8% | −46.3% | −21.7% | −20.7% | |
| Buybacks | −0.02 | −0.03 | −1.25 | −0.24 | −0.01 | −0.01 | −3.10 | −1.80 | −0.03 | 0.00 |
| Dividends paid | −2.31 | −2.35 | −2.37 | −2.62 | −1.85 | −0.84 | −1.18 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.23 | 1.67 | 3.03 | 3.03 | 2.01 | 2.76 | 0.98 | 1.43 | 2.13 | 1.97 |
| Total debt | 9.82 | 9.83 | 10.32 | 38.59 | 36.19 | 29.62 | 19.67 | 18.54 | 24.98 | 20.62 |
| Net cash (debt) | −7.59 | −8.16 | −7.28 | −35.56 | −34.18 | −26.85 | −18.69 | −17.11 | −22.85 | −18.66 |
| Shareholders’ equity | 21.50 | −0.26 | 21.33 | 34.23 | 18.57 | 20.33 | 30.09 | 30.25 | 34.16 | 36.03 |
| Debt to equity | 0.46 | n/a | 0.48 | 1.13 | 1.95 | 1.46 | 0.65 | 0.61 | 0.73 | 0.57 |
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 | ||||||||||
| 2.23 | 1.67 | 3.03 | 3.03 | 2.01 | 2.76 | 0.98 | 1.43 | 2.13 | 1.97 | |
| 3.99 | 4.15 | 4.89 | 4.23 | 2.12 | 4.21 | 4.28 | 3.20 | 2.84 | 2.58 | |
| 0.87 | 1.25 | 1.26 | 1.58 | 1.90 | 1.85 | 2.06 | 2.02 | 1.76 | 1.82 | |
| 32.34 | 31.17 | 31.44 | 80.47 | 65.89 | n/a | n/a | n/a | n/a | 63.64 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.67 | 0.67 | |
| 43.11 | 42.03 | 42.16 | 107.19 | 80.06 | 75.04 | 72.61 | 74.01 | 85.45 | 84.19 | |
| Growth | −2.5% | +0.3% | +154.3% | −25.3% | −6.3% | −3.2% | +1.9% | +15.5% | −1.5% | |
| Liabilities | ||||||||||
| n/a | 0.50 | 0.12 | 0.05 | 0.44 | 0.19 | n/a | n/a | n/a | n/a | |
| 9.82 | 9.33 | 10.20 | 38.54 | 35.75 | 29.43 | 19.67 | 18.54 | 24.98 | 20.62 | |
| calc | 9.82 | 9.83 | 10.32 | 38.59 | 36.19 | 29.62 | 19.67 | 18.54 | 24.98 | 20.62 |
| Equity | ||||||||||
| 22.98 | 21.94 | 23.75 | 20.18 | 3.00 | 4.48 | 16.50 | 19.63 | 21.19 | 21.89 | |
| 21.50 | −0.26 | 21.33 | 34.23 | 18.57 | 20.33 | 30.09 | 30.25 | 34.16 | 36.03 | |
| Growth | −101.2% | +60.5% | −45.7% | +9.4% | +48.0% | +0.5% | +12.9% | +5.5% | ||
| Per share and net cash | ||||||||||
| calc | −7.59 | −8.16 | −7.28 | −35.56 | −34.18 | −26.85 | −18.69 | −17.11 | −22.85 | −18.66 |
| 892.2 | 893.5 | 895.1 | 1,044 | 1,081 | 934.1 | 899.9 | 879.5 | 938.5 | 986.0 | |
| calc | 24.09 | −0.29 | 23.83 | 32.78 | 17.19 | 21.76 | 33.43 | 34.40 | 36.40 | 36.54 |
Lines marked calc are worked out here from filed figures; point at one for how.