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 | 15.92 | 21.79 | 27.19 | 24.51 | 15.12 | 27.25 | 46.83 | 38.32 | 33.12 | 29.33 |
| Growth | +36.8% | +24.8% | −9.9% | −38.3% | +80.3% | +71.8% | −18.2% | −13.6% | −11.4% | |
| Operating income | 0.50 | 0.73 | 0.36 | 0.65 | −1.42 | 0.60 | 4.15 | 2.95 | −0.70 | −0.05 |
| Net income | 0.17 | 0.42 | 0.13 | 0.32 | −1.39 | 0.23 | 2.88 | 2.14 | −0.53 | −0.16 |
| Growth | +143.3% | −69.1% | +148.9% | −535.9% | +1,145.4% | −25.6% | −124.9% | |||
| EPS, diluted | 1.74 | 3.73 | 1.10 | 2.64 | −11.64 | 1.90 | 22.84 | 16.52 | −4.60 | −1.39 |
| Growth | +114.4% | −70.5% | +140.0% | −540.9% | +1,102.1% | −27.7% | −127.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.1% | 3.4% | 1.3% | 2.6% | −9.4% | 2.2% | 8.9% | 7.7% | −2.1% | −0.2% |
| Net margin | 1.1% | 1.9% | 0.5% | 1.3% | −9.2% | 0.8% | 6.1% | 5.6% | −1.6% | −0.5% |
| Free cash flow margin | 2.2% | 1.7% | 1.9% | 2.2% | −5.5% | 0.8% | 8.8% | 1.8% | −1.0% | −2.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.65 | 0.69 | 0.84 | 0.93 | −0.63 | 0.48 | 4.77 | 1.34 | 0.04 | −0.08 |
| Capital expenditure | −0.30 | −0.31 | −0.32 | −0.40 | −0.20 | −0.25 | −0.63 | −0.66 | −0.39 | −0.71 |
| Free cash flow | 0.35 | 0.38 | 0.52 | 0.53 | −0.83 | 0.23 | 4.14 | 0.68 | −0.35 | −0.78 |
| Growth | +7.3% | +37.3% | +1.6% | −256.6% | +1,713.6% | −83.6% | −151.2% | |||
| Buybacks | −0.00 | −0.00 | −0.01 | −0.00 | −0.00 | 0.00 | −0.16 | −0.53 | −0.33 | 0.00 |
| Dividends paid | −0.12 | −0.13 | −0.14 | −0.14 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.75 | 0.57 | 0.60 | 0.81 | 1.61 | 1.34 | 2.20 | 1.78 | 0.54 | 0.53 |
| Total debt | 2.11 | 2.18 | 1.93 | 2.06 | 4.65 | 4.30 | 1.43 | 1.25 | 1.46 | 2.15 |
| Net cash (debt) | −1.36 | −1.60 | −1.33 | −1.25 | −3.04 | −2.95 | 0.77 | 0.54 | −0.92 | −1.62 |
| Shareholders’ equity | 2.03 | 2.34 | 2.68 | 3.04 | 1.64 | 1.93 | 4.93 | 6.49 | 5.54 | 5.32 |
| Debt to equity | 1.04 | 0.93 | 0.72 | 0.68 | 2.83 | 2.23 | 0.29 | 0.19 | 0.26 | 0.40 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.65 | 0.69 | 0.84 | 0.93 | −0.63 | 0.48 | 4.77 | 1.34 | 0.04 | −0.08 | |
| Growth | +5.2% | +22.2% | +11.4% | −167.7% | +899.8% | −72.0% | −96.8% | −279.7% | ||
| 0.14 | 0.21 | 0.21 | 0.26 | 0.33 | 0.22 | 0.26 | 0.31 | 0.36 | 0.37 | |
| Investment | ||||||||||
| −0.30 | −0.31 | −0.32 | −0.40 | −0.20 | −0.25 | −0.63 | −0.66 | −0.39 | −0.71 | |
| calc | 0.35 | 0.38 | 0.52 | 0.53 | −0.83 | 0.23 | 4.14 | 0.68 | −0.35 | −0.78 |
| Growth | +7.3% | +37.3% | +1.6% | −256.6% | +1,713.6% | −83.6% | −151.2% | |||
| calc | 3.41 | 3.33 | 4.38 | 4.34 | −6.86 | 1.86 | 32.62 | 5.20 | −2.97 | −6.82 |
| −1.39 | −0.69 | −0.69 | −0.71 | −1.03 | −0.39 | −1.01 | −0.34 | −1.04 | −0.48 | |
| Financing | ||||||||||
| 0.54 | −0.17 | −0.13 | −0.00 | 2.45 | −0.36 | −2.90 | −1.42 | −0.25 | 0.55 | |
| −0.12 | −0.13 | −0.14 | −0.14 | n/a | n/a | n/a | n/a | n/a | n/a | |
| −0.00 | −0.00 | −0.01 | −0.00 | −0.00 | 0.00 | −0.16 | −0.53 | −0.33 | 0.00 | |
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.