Closing prices at the end of each trading day, from 13 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 | 5.28 | 4.95 | 4.73 | 3.87 | 4.09 | 4.14 | 4.45 | 4.66 | 4.37 | 4.25 |
| Growth | −6.3% | −4.3% | −18.2% | +5.6% | +1.2% | +7.6% | +4.6% | −6.1% | −2.8% | |
| Operating income | −2.00 | 0.60 | 0.24 | 0.17 | 0.27 | 0.41 | 0.08 | 0.15 | 0.11 | −1.12 |
| Net income | −4.01 | 0.12 | 0.13 | 0.15 | −0.16 | −0.07 | −0.14 | −0.01 | −0.17 | −1.43 |
| Growth | +9.5% | +11.5% | −211.3% | |||||||
| EPS, diluted | −28.01 | 0.84 | 0.95 | 1.07 | −1.19 | −0.52 | −1.04 | −0.09 | −1.25 | −10.29 |
| Growth | +13.1% | +12.6% | −211.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.9% | 40.0% | 38.7% | 37.0% | 36.6% | 34.2% | 32.7% | 36.1% | 35.3% | 35.1% |
| Operating margin | −37.9% | 12.1% | 5.0% | 4.5% | 6.5% | 9.9% | 1.8% | 3.3% | 2.6% | −26.4% |
| Net margin | −76.0% | 2.4% | 2.8% | 3.8% | −4.0% | −1.7% | −3.2% | −0.3% | −3.9% | −33.5% |
| Free cash flow margin | 10.4% | 12.3% | 10.4% | 6.5% | 11.4% | 0.1% | 4.7% | 6.5% | 5.6% | 3.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.65 | 0.70 | 0.59 | 0.39 | 0.64 | 0.16 | 0.31 | 0.41 | 0.36 | 0.24 |
| Capital expenditure | −0.11 | −0.09 | −0.10 | −0.14 | −0.17 | −0.15 | −0.10 | −0.10 | −0.12 | −0.09 |
| Free cash flow | 0.55 | 0.61 | 0.49 | 0.25 | 0.47 | 0.00 | 0.21 | 0.30 | 0.24 | 0.15 |
| Growth | +11.2% | −19.6% | −49.0% | +86.2% | −99.1% | +4,921.4% | +44.0% | −19.5% | −40.7% | |
| Buybacks | 0.00 | −0.19 | −0.40 | 0.00 | −0.16 | 0.00 | 0.00 | n/a | n/a | n/a |
| Dividends paid | −0.08 | −0.09 | −0.10 | −0.11 | −0.12 | −0.13 | −0.14 | −0.15 | −0.15 | −0.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.62 | 0.68 | 0.55 | 0.35 | 0.63 | 1.86 | 0.60 | 0.75 | 0.56 | 0.53 |
| Total debt | 5.80 | 3.34 | 3.24 | 3.37 | 3.56 | 3.52 | 4.11 | 4.07 | 3.62 | 3.64 |
| Net cash (debt) | −5.18 | −2.66 | −2.69 | −3.01 | −2.93 | −1.66 | −3.51 | −3.32 | −3.06 | −3.11 |
| Shareholders’ equity | 5.96 | 6.17 | 5.67 | 5.80 | 5.66 | 5.15 | 4.84 | 4.77 | 4.32 | 2.94 |
| Debt to equity | 0.97 | 0.54 | 0.57 | 0.58 | 0.63 | 0.68 | 0.85 | 0.85 | 0.84 | 1.24 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 38.9% | 40.0% | 38.7% | 37.0% | 36.6% | 34.2% | 32.7% | 36.1% | 35.3% | 35.1% | |
| −37.9% | 12.1% | 5.0% | 4.5% | 6.5% | 9.9% | 1.8% | 3.3% | 2.6% | −26.4% | |
| −91.8% | 5.7% | 6.1% | n/a | n/a | 6.3% | −3.1% | −0.2% | −1.8% | −30.5% | |
| −76.0% | 2.4% | 2.8% | 3.8% | −4.0% | −1.7% | −3.2% | −0.3% | −3.9% | −33.5% | |
| 10.4% | 12.3% | 10.4% | 6.5% | 11.4% | 0.1% | 4.7% | 6.5% | 5.6% | 3.4% | |
| Spending | ||||||||||
| 3.5% | 3.4% | 4.6% | 3.1% | 3.0% | 2.9% | 2.8% | 2.6% | 2.6% | 2.2% | |
| 8.6% | 9.3% | 9.2% | 12.3% | 11.7% | 11.6% | 11.5% | 11.2% | 10.7% | 10.2% | |
| 2.0% | 1.8% | 2.2% | 3.6% | 4.2% | 3.7% | 2.2% | 2.2% | 2.7% | 2.2% | |
| n/a | 57.3% | 54.9% | n/a | n/a | 150.6% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −67.4% | 1.9% | 2.3% | 2.5% | −2.9% | −1.3% | −2.9% | −0.3% | −4.0% | −48.6% | |
| −28.9% | 1.0% | 1.2% | 1.3% | −1.4% | −0.7% | −1.3% | −0.1% | −1.8% | −16.7% | |
| Balance and payout | ||||||||||
| 0.97 | 0.54 | 0.57 | 0.58 | 0.63 | 0.68 | 0.85 | 0.85 | 0.84 | 1.24 | |
| 57.0% | 46.9% | 48.4% | 48.6% | 50.8% | 50.6% | 56.1% | 55.9% | 55.2% | 65.6% | |
| n/a | 76.2% | 80.1% | 76.9% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 15.2% | 46.3% | 103.0% | 44.9% | 61.9% | 3,085.7% | 67.5% | 49.3% | 62.3% | 109.8% | |