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 | 20.18 | 26.22 | 34.06 | 33.67 | 23.29 | 42.08 | 57.34 | 47.34 | 48.89 | 44.26 |
| Growth | +29.9% | +29.9% | −1.1% | −30.8% | +80.7% | +36.3% | −17.4% | +3.3% | −9.5% | |
| Operating income | 0.99 | 1.15 | 2.28 | 1.99 | −2.38 | 0.85 | 1.29 | 1.26 | 0.87 | 1.43 |
| Net income | 0.73 | 0.86 | 2.22 | 2.17 | −2.59 | 0.59 | 1.04 | 1.23 | 0.77 | 1.44 |
| Growth | +17.9% | +158.9% | −2.0% | −219.3% | +74.9% | +18.6% | −37.2% | +85.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.9% | 4.4% | 6.7% | 5.9% | −10.2% | 2.0% | 2.3% | 2.7% | 1.8% | 3.2% |
| Net margin | 3.6% | 3.3% | 6.5% | 6.4% | −11.1% | 1.4% | 1.8% | 2.6% | 1.6% | 3.2% |
| Free cash flow margin | −3.0% | 5.6% | 2.9% | 3.9% | 3.3% | 3.9% | 3.4% | 4.9% | 4.2% | 5.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.73 | 2.50 | 2.61 | 2.50 | 1.51 | 2.00 | 2.41 | 2.73 | 2.49 | 2.94 |
| Capital expenditure | −1.33 | −1.02 | −1.63 | −1.18 | −0.74 | −0.34 | −0.46 | −0.41 | −0.45 | −0.64 |
| Free cash flow | −0.60 | 1.48 | 0.97 | 1.32 | 0.78 | 1.66 | 1.95 | 2.32 | 2.04 | 2.29 |
| Growth | −34.0% | +35.8% | −41.3% | +113.9% | +17.7% | +18.7% | −11.9% | +12.3% | ||
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.05 | −0.18 | −0.07 | 0.00 | 0.00 | −0.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.05 | 0.04 | 0.07 | 0.05 | 0.02 | 0.45 | 0.40 | 0.45 | 0.35 | 0.33 |
| Shareholders’ equity | −1.01 | n/a | n/a | n/a | 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 | ||||||||||
| 0.05 | 0.04 | 0.07 | 0.05 | 0.02 | 0.45 | 0.40 | 0.45 | 0.35 | 0.33 | |
| 1.34 | 0.71 | 0.64 | 0.60 | 0.65 | 0.78 | 0.73 | 0.55 | 0.26 | 0.21 | |
| 13.87 | 14.09 | 14.79 | 15.36 | 14.61 | n/a | n/a | n/a | n/a | n/a | |
| 2.34 | 2.57 | 2.52 | 2.54 | 0.00 | n/a | n/a | n/a | n/a | n/a | |
| 24.21 | 25.35 | 25.51 | 28.68 | 24.50 | 28.61 | 27.89 | 27.36 | 26.56 | 30.17 | |
| Growth | +4.7% | +0.6% | +12.4% | −14.6% | +16.8% | −2.5% | −1.9% | −2.9% | +13.6% | |
| Equity | ||||||||||
| −1.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | ||||||||||
| Per share and net cash | ||||||||||
| 675.1 | 725.2 | 726.6 | 728.1 | 722.1 | 705.0 | 698.4 | 701.1 | 703.8 | 705.5 | |
| calc | −1.49 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.