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 | 3.21 | 3.33 | 3.59 | 5.30 | 3.58 | 5.91 | 6.40 | 6.36 | 6.58 | 6.96 |
| Growth | +3.8% | +7.7% | +47.8% | −32.5% | +65.0% | +8.4% | −0.6% | +3.4% | +5.8% | |
| Operating income | 0.54 | 0.45 | 0.63 | 0.57 | −0.41 | 1.06 | 0.97 | −0.69 | 0.07 | −0.67 |
| Net income | 0.11 | 0.47 | 0.09 | 0.04 | −0.67 | 0.42 | 0.22 | −0.49 | −0.31 | −0.84 |
| Growth | +333.1% | −80.2% | −53.0% | −1,625.1% | −47.2% | −320.6% | ||||
| EPS, diluted | 1.19 | 5.07 | 0.93 | 0.37 | −5.00 | 2.48 | 1.29 | −3.22 | −2.05 | −5.83 |
| Growth | +326.1% | −81.7% | −60.2% | −1,451.4% | −48.0% | −349.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 16.9% | 13.4% | 17.7% | 10.8% | −11.5% | 17.9% | 15.2% | −10.8% | 1.1% | −9.7% |
| Net margin | 3.4% | 14.2% | 2.6% | 0.8% | −18.7% | 7.1% | 3.5% | −7.7% | −4.7% | −12.1% |
| Free cash flow margin | 9.7% | 11.4% | 7.3% | 9.7% | 5.6% | 11.0% | 9.6% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.41 | 0.48 | 0.35 | 0.70 | 0.34 | 0.90 | 0.88 | 0.46 | 0.36 | 0.51 |
| Capital expenditure | −0.10 | −0.10 | −0.09 | −0.19 | −0.14 | −0.24 | −0.26 | n/a | n/a | n/a |
| Free cash flow | 0.31 | 0.38 | 0.26 | 0.51 | 0.20 | 0.65 | 0.61 | n/a | n/a | n/a |
| Growth | +21.8% | −31.3% | +97.3% | −60.7% | +223.1% | −5.7% | ||||
| Buybacks | 0.00 | −0.02 | −0.05 | −0.02 | 0.00 | 0.00 | −0.60 | −0.15 | 0.00 | −0.35 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.23 | 0.28 | 0.48 | 0.44 | 1.85 | 1.86 | 1.62 | 1.07 | 0.71 | 0.69 |
| Total debt | n/a | 1.25 | 2.41 | 2.39 | 2.31 | 2.74 | 2.78 | 2.77 | 2.77 | 2.89 |
| Net cash (debt) | n/a | −0.97 | −1.93 | −1.95 | −0.46 | −0.87 | −1.15 | −1.69 | −2.06 | −2.20 |
| Shareholders’ equity | −0.54 | −0.07 | 0.73 | 1.85 | 2.66 | 4.10 | 3.60 | 3.20 | 2.86 | 1.83 |
| Debt to equity | n/a | n/a | 3.30 | 1.29 | 0.87 | 0.67 | 0.77 | 0.86 | 0.97 | 1.57 |
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 | ||||||||||
| 0.23 | 0.28 | 0.48 | 0.44 | 1.85 | 1.86 | 1.62 | 1.07 | 0.71 | 0.69 | |
| 0.06 | 0.06 | 0.11 | 0.09 | 0.10 | 0.20 | 0.25 | 0.32 | 0.26 | 0.25 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.01 | n/a | n/a | n/a | |
| 2.82 | 2.76 | 6.87 | 5.12 | 4.53 | 4.58 | 4.52 | 3.51 | 3.71 | 3.72 | |
| 0.99 | 1.01 | 1.23 | 1.27 | 1.16 | 2.82 | 2.69 | 2.70 | 2.56 | 1.79 | |
| 4.97 | 5.23 | 10.96 | 14.19 | 14.67 | 16.87 | 17.50 | 16.06 | 15.26 | 14.27 | |
| Growth | +5.2% | +109.4% | +29.5% | +3.3% | +15.0% | +3.7% | −8.2% | −5.0% | −6.5% | |
| Liabilities | ||||||||||
| n/a | 0.04 | 0.06 | 0.06 | 0.08 | 0.10 | 0.06 | 0.05 | 0.04 | 0.04 | |
| n/a | 1.21 | 2.35 | 2.32 | 2.23 | 2.64 | 2.72 | 2.72 | 2.73 | 2.85 | |
| calc | n/a | 1.25 | 2.41 | 2.39 | 2.31 | 2.74 | 2.78 | 2.77 | 2.77 | 2.89 |
| n/a | 5.31 | 10.23 | 12.34 | 12.01 | 12.78 | 13.91 | 12.86 | 12.40 | 12.44 | |
| Equity | ||||||||||
| −1.53 | −1.05 | −0.97 | 0.16 | −0.51 | −0.09 | 0.15 | −0.34 | −0.65 | −1.49 | |
| −0.54 | −0.07 | 0.73 | 1.85 | 2.66 | 4.10 | 3.60 | 3.20 | 2.86 | 1.83 | |
| Growth | +153.4% | +43.4% | +54.3% | −12.2% | −11.0% | −10.6% | −35.9% | |||
| Per share and net cash | ||||||||||
| calc | n/a | −0.97 | −1.93 | −1.95 | −0.46 | −0.87 | −1.15 | −1.69 | −2.06 | −2.20 |
| 91.1 | 91.2 | 116.7 | 116.0 | 155.7 | 168.3 | 152.6 | 152.4 | 152.9 | 133.5 | |
| calc | −5.96 | −0.80 | 6.27 | 15.98 | 17.06 | 24.34 | 23.58 | 21.01 | 18.72 | 13.73 |
Lines marked calc are worked out here from filed figures; point at one for how.