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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.53 | 2.51 | 2.76 | 3.70 | 5.24 | 2.92 | 2.62 | 2.39 |
| Growth | −0.9% | +10.1% | +33.8% | +41.5% | −44.2% | −10.2% | −8.7% | |
| Operating income | 0.04 | 0.01 | −0.54 | −0.14 | −0.47 | −0.24 | −0.03 | −0.10 |
| Net income | n/a | 0.02 | 0.27 | 0.60 | −1.17 | 0.27 | −0.54 | −0.10 |
| Growth | +1,078.1% | +121.5% | −295.8% | −303.0% | ||||
| EPS, diluted | 2.90 | 0.27 | 2.97 | 6.31 | −13.55 | 2.97 | −6.49 | −1.30 |
| Growth | −90.7% | +1,000.0% | +112.5% | −314.7% | −318.5% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 1.4% | 0.2% | −19.4% | −3.7% | −9.1% | −8.1% | −1.1% | −4.1% |
| Net margin | n/a | 0.9% | 9.8% | 16.2% | −22.4% | 9.1% | −20.6% | −4.3% |
| Free cash flow margin | 12.4% | 6.2% | 3.4% | 0.8% | −4.3% | 3.3% | 12.9% | 1.9% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.37 | 0.25 | 0.15 | 0.12 | −0.08 | 0.19 | 0.35 | 0.06 |
| Capital expenditure | −0.05 | −0.10 | −0.06 | −0.09 | −0.14 | −0.09 | −0.02 | −0.02 |
| Free cash flow | 0.31 | 0.16 | 0.09 | 0.03 | −0.22 | 0.10 | 0.34 | 0.04 |
| Growth | −50.2% | −40.1% | −69.4% | −875.7% | +253.9% | −86.8% | ||
| Buybacks | n/a | −0.06 | −0.06 | −0.04 | n/a | −0.17 | 0.00 | −0.32 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.88 | 0.84 | 3.37 | 2.12 | 1.10 | 0.93 | 1.38 | 0.96 |
| Total debt | 0.26 | 0.25 | 0.71 | 2.08 | 2.05 | 2.02 | 1.47 | 1.43 |
| Net cash (debt) | 0.63 | 0.59 | 2.65 | 0.04 | −0.95 | −1.09 | −0.09 | −0.47 |
| Shareholders’ equity | 2.28 | 2.54 | 6.60 | 7.18 | 5.93 | 6.08 | 5.58 | 4.73 |
| Debt to equity | 0.11 | 0.10 | 0.11 | 0.29 | 0.35 | 0.33 | 0.26 | 0.30 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 0.37 | 0.25 | 0.15 | 0.12 | −0.08 | 0.19 | 0.35 | 0.06 | |
| Growth | −31.8% | −38.6% | −23.1% | −169.6% | +87.1% | −81.9% | ||
| Investment | ||||||||
| −0.05 | −0.10 | −0.06 | −0.09 | −0.14 | −0.09 | −0.02 | −0.02 | |
| calc | 0.31 | 0.16 | 0.09 | 0.03 | −0.22 | 0.10 | 0.34 | 0.04 |
| Growth | −50.2% | −40.1% | −69.4% | −875.7% | +253.9% | −86.8% | ||
| calc | 3.70 | 1.84 | 1.03 | 0.31 | −2.58 | 1.11 | 4.08 | 0.56 |
| −0.04 | −0.42 | −1.87 | n/a | −0.49 | −0.09 | 0.28 | n/a | |
| Financing | ||||||||
| −0.20 | 0.12 | 4.35 | n/a | −0.11 | −0.22 | −0.13 | n/a | |
| n/a | −0.06 | −0.06 | −0.04 | n/a | −0.17 | 0.00 | −0.32 | |
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.