Closing prices at the end of each trading day, from 10 Aug 2026. 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 | 8.68 | 8.77 | 11.28 | 10.99 | 11.47 | 11.35 | 9.89 | 9.45 | 9.00 | 8.29 |
| Growth | +1.0% | +28.6% | −2.6% | +4.4% | −1.0% | −12.9% | −4.4% | −4.8% | −7.8% | |
| Operating income | 1.20 | 1.31 | 1.51 | 1.33 | 1.57 | 1.51 | −1.40 | 0.65 | −0.77 | −2.02 |
| Net income | 0.60 | 0.90 | 0.88 | 0.77 | 0.84 | 0.79 | −1.87 | 0.16 | −1.07 | −2.17 |
| Growth | +49.2% | −2.1% | −13.0% | +10.0% | −6.8% | −337.2% | −772.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.2% | n/a | n/a | n/a | n/a | n/a | 31.7% | 33.6% | 34.4% | 33.6% |
| Operating margin | 13.9% | 14.9% | 13.4% | 12.1% | 13.7% | 13.3% | −14.1% | 6.8% | −8.6% | −24.3% |
| Net margin | 7.0% | 10.3% | 7.8% | 7.0% | 7.4% | 6.9% | −18.9% | 1.7% | −11.9% | −26.1% |
| Free cash flow margin | n/a | n/a | n/a | 9.4% | 17.6% | 8.4% | 2.0% | 9.7% | 4.0% | 3.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.18 | 1.20 | 1.16 | 1.32 | 2.23 | 1.17 | 0.41 | 1.09 | 0.54 | 0.42 |
| Capital expenditure | n/a | n/a | n/a | −0.29 | −0.22 | −0.21 | −0.22 | −0.18 | −0.17 | −0.13 |
| Free cash flow | n/a | n/a | n/a | 1.03 | 2.02 | 0.96 | 0.19 | 0.91 | 0.36 | 0.29 |
| Growth | +95.5% | −52.4% | −79.9% | +372.5% | −60.3% | −20.7% | ||||
| Dividends paid | −0.70 | −0.87 | −0.37 | −0.88 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.28 | 0.28 | 0.54 | 0.56 | 0.68 | 0.51 | 0.36 | 0.31 | 0.30 | 1.50 |
| Total debt | n/a | n/a | n/a | 5.10 | 4.55 | 5.02 | 4.72 | 3.91 | 3.31 | 5.05 |
| Net cash (debt) | n/a | n/a | n/a | −4.54 | −3.87 | −4.51 | −4.36 | −3.60 | −3.02 | −3.55 |
| Shareholders’ equity | 3.80 | 5.69 | 6.71 | 6.67 | 8.00 | 7.60 | 4.48 | 4.25 | 3.29 | 1.20 |
| Debt to equity | n/a | n/a | n/a | 0.76 | 0.57 | 0.66 | 1.05 | 0.92 | 1.01 | 4.22 |
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 | ||||||||||
| 1.18 | 1.20 | 1.16 | 1.32 | 2.23 | 1.17 | 0.41 | 1.09 | 0.54 | 0.42 | |
| Growth | +2.0% | −3.8% | +14.4% | +69.0% | −47.7% | −65.0% | +167.5% | −51.1% | −21.7% | |
| 0.61 | 0.52 | 0.41 | 0.47 | 0.45 | 0.43 | 0.40 | 0.37 | 0.35 | 0.37 | |
| Investment | ||||||||||
| n/a | n/a | n/a | −0.29 | −0.22 | −0.21 | −0.22 | −0.18 | −0.17 | −0.13 | |
| calc | n/a | n/a | n/a | 1.03 | 2.02 | 0.96 | 0.19 | 0.91 | 0.36 | 0.29 |
| Growth | +95.5% | −52.4% | −79.9% | +372.5% | −60.3% | −20.7% | ||||
| −0.22 | −0.18 | −0.41 | −0.41 | −0.28 | −0.26 | 0.64 | −0.05 | −0.21 | −0.22 | |
| Financing | ||||||||||
| −0.98 | −1.04 | −0.49 | −0.89 | −1.85 | −1.06 | −1.17 | −1.09 | −0.32 | 1.03 | |
| −0.70 | −0.87 | −0.37 | −0.88 | n/a | n/a | n/a | n/a | n/a | n/a | |
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.