Closing prices at the end of each trading day, from 4 Jan 2017. 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 | 2.73 | 2.79 | 2.74 | 2.84 | 0.85 | 1.36 | 2.50 | 2.70 | 2.60 | 2.54 |
| Growth | +2.3% | −1.9% | +3.9% | −70.0% | +59.9% | +83.6% | +7.9% | −3.7% | −2.2% | |
| Operating income | 0.42 | 0.37 | 0.50 | 0.43 | −1.20 | −0.18 | 0.30 | 0.34 | 0.39 | −0.03 |
| Net income | 0.13 | 2.63 | 0.47 | 0.31 | −1.44 | −0.46 | 0.16 | 0.10 | 0.21 | −0.28 |
| Growth | +1,873.7% | −82.0% | −35.2% | −570.6% | −40.1% | +118.6% | −233.5% | |||
| EPS, diluted | 0.67 | 12.21 | 2.31 | 1.44 | −6.11 | −1.95 | 0.71 | 0.44 | 1.01 | −1.43 |
| Growth | +1,722.4% | −81.1% | −37.7% | −524.3% | −38.0% | +129.5% | −241.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 15.4% | 13.3% | 18.4% | 15.0% | −141.1% | −13.1% | 11.8% | 12.7% | 15.0% | −1.3% |
| Net margin | 4.9% | 94.1% | 17.2% | 10.8% | −169.0% | −33.7% | 6.5% | 3.6% | 8.2% | −11.1% |
| Free cash flow margin | 6.3% | 16.8% | 9.7% | 9.1% | −61.5% | −14.0% | 9.6% | 8.1% | 7.8% | 4.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.40 | 0.65 | 0.44 | 0.50 | −0.44 | −0.14 | 0.41 | 0.50 | 0.43 | 0.40 |
| Capital expenditure | −0.23 | −0.19 | −0.18 | −0.24 | −0.09 | −0.05 | −0.17 | −0.29 | −0.23 | −0.30 |
| Free cash flow | 0.17 | 0.47 | 0.27 | 0.26 | −0.52 | −0.19 | 0.24 | 0.22 | 0.20 | 0.10 |
| Growth | +172.1% | −43.2% | −2.6% | −302.3% | −9.5% | −7.3% | −49.5% | |||
| Buybacks | n/a | n/a | −0.35 | 0.00 | −0.07 | 0.00 | −0.23 | −0.18 | −0.12 | −0.05 |
| Dividends paid | −0.18 | −0.39 | −0.46 | −0.49 | −0.24 | 0.00 | −0.01 | −0.15 | −0.51 | −0.28 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.34 | 0.36 | 0.41 | 0.35 | 0.95 | 0.69 | 0.91 | 0.72 | 0.40 | 0.23 |
| Total debt | n/a | 2.97 | 2.96 | 3.89 | 5.16 | 4.71 | 4.64 | 3.79 | 3.87 | 3.86 |
| Net cash (debt) | n/a | −2.61 | −2.55 | −3.54 | −4.21 | −4.02 | −3.74 | −3.07 | −3.46 | −3.62 |
| Shareholders’ equity | 3.87 | 6.01 | 5.63 | 6.50 | 4.89 | 4.45 | 4.34 | 3.81 | 3.65 | 3.13 |
| Debt to equity | n/a | 0.49 | 0.53 | 0.60 | 1.05 | 1.06 | 1.07 | 0.99 | 1.06 | 1.23 |
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 | ||||||||||
| 0.34 | 0.36 | 0.41 | 0.35 | 0.95 | 0.69 | 0.91 | 0.72 | 0.40 | 0.23 | |
| 8.54 | 8.31 | 7.98 | 9.59 | 9.19 | 8.51 | 8.30 | 7.46 | 7.40 | 6.96 | |
| 0.60 | 0.61 | 0.61 | 0.61 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 9.83 | 9.71 | 9.36 | 11.29 | 10.59 | 9.74 | 9.73 | 9.42 | 9.16 | 7.70 | |
| Growth | −1.2% | −3.6% | +20.6% | −6.2% | −8.0% | −0.1% | −3.2% | −2.7% | −15.9% | |
| Liabilities | ||||||||||
| n/a | 2.97 | 2.96 | 3.89 | 5.16 | 4.71 | 4.64 | 3.79 | 3.87 | 3.86 | |
| calc | n/a | 2.97 | 2.96 | 3.89 | 5.16 | 4.71 | 4.64 | 3.79 | 3.87 | 3.86 |
| 6.01 | 3.75 | 3.78 | 4.84 | 5.74 | 5.34 | 5.44 | 5.65 | 5.57 | 4.62 | |
| Equity | ||||||||||
| n/a | 2.23 | 2.05 | 1.92 | 0.38 | −0.08 | 0.02 | −0.34 | −0.42 | −0.90 | |
| 3.87 | 6.01 | 5.63 | 6.50 | 4.89 | 4.45 | 4.34 | 3.81 | 3.65 | 3.13 | |
| Growth | +55.2% | −6.3% | +15.3% | −24.7% | −9.0% | −2.5% | −12.1% | −4.4% | −14.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | −2.61 | −2.55 | −3.54 | −4.21 | −4.02 | −3.74 | −3.07 | −3.46 | −3.62 |
| 214.8 | 214.8 | 201.2 | 239.4 | 235.9 | 236.5 | 224.1 | 210.0 | 202.6 | 199.9 | |
| calc | 18.03 | 27.98 | 27.99 | 27.14 | 20.74 | 18.83 | 19.37 | 18.16 | 18.00 | 15.66 |
Lines marked calc are worked out here from filed figures; point at one for how.