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 | 2.27 | 1.98 | −2.38 | 0.84 | 1.28 | 1.25 | 0.86 | 1.43 |
| Net income | 0.09 | −0.73 | 0.33 | 0.33 | −0.57 | 0.06 | 0.17 | 0.20 | 0.10 | 0.26 |
| Growth | −877.7% | −0.9% | −271.6% | +180.0% | +17.9% | −48.0% | +152.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.9% | 4.4% | 6.7% | 5.9% | −10.2% | 2.0% | 2.2% | 2.6% | 1.8% | 3.2% |
| Net margin | 0.5% | −2.8% | 1.0% | 1.0% | −2.4% | 0.1% | 0.3% | 0.4% | 0.2% | 0.6% |
| Free cash flow margin | −3.1% | 5.6% | 2.8% | 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 | 0.72 | 2.50 | 2.60 | 2.50 | 1.51 | 1.99 | 2.40 | 2.72 | 2.48 | 2.93 |
| 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 | −0.62 | 1.47 | 0.97 | 1.32 | 0.77 | 1.66 | 1.95 | 2.31 | 2.04 | 2.29 |
| Growth | −34.1% | +36.0% | −41.5% | +114.4% | +17.8% | +18.7% | −12.0% | +12.4% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | −0.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.05 | 0.04 | 0.07 | 0.05 | 0.03 | 0.45 | 0.40 | 0.45 | 0.35 | 0.33 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.10 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.77 |
| 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 | 0.03 | 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 | |
| 13.89 | 14.11 | 14.80 | 15.37 | 14.62 | 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 | |
| 26.10 | 26.75 | 26.83 | 29.97 | 25.95 | 29.98 | 29.21 | 28.60 | 27.76 | 31.28 | |
| Growth | +2.5% | +0.3% | +11.7% | −13.4% | +15.5% | −2.6% | −2.1% | −2.9% | +12.7% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.10 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.10 |
| 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 | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.77 |
| 103.3 | 157.0 | 159.5 | 182.1 | 194.1 | 194.2 | 194.4 | 197.1 | 197.7 | 197.9 | |
| calc | −9.77 | 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.