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 | 4.16 | 2.97 | 3.02 | 3.09 | 3.15 | 2.56 | 2.58 | 2.83 | 3.52 | 3.97 |
| Growth | −28.6% | +1.5% | +2.3% | +2.1% | −18.9% | +0.7% | +10.0% | +24.4% | +12.5% | |
| Operating income | 1.11 | −2.51 | −1.25 | −0.72 | −0.49 | −0.11 | −0.03 | −0.33 | −0.42 | −2.34 |
| Net income | 0.78 | −3.13 | −2.00 | −1.26 | −0.57 | −0.59 | −0.62 | −0.95 | −0.51 | −2.92 |
| Growth | −501.9% | |||||||||
| EPS, diluted | 2.08 | −8.00 | −4.27 | −2.05 | −0.92 | −0.93 | −0.89 | −1.24 | −0.76 | −3.04 |
| Growth | −484.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 26.6% | −84.3% | −41.5% | −23.3% | −15.6% | −4.4% | −1.2% | −11.5% | −11.8% | −58.9% |
| Net margin | 18.7% | −105.2% | −66.1% | −40.6% | −18.0% | −23.2% | −24.1% | −33.7% | −14.5% | −73.5% |
| Free cash flow margin | 15.3% | 22.6% | 12.4% | −1.5% | 4.2% | 14.4% | −10.4% | −9.3% | 5.5% | 15.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.98 | 1.17 | 0.56 | 0.34 | 0.40 | 0.58 | 0.45 | 0.16 | 0.45 | 0.75 |
| Capital expenditure | −1.34 | −0.50 | −0.18 | −0.39 | −0.27 | −0.21 | −0.72 | −0.43 | −0.25 | −0.12 |
| Free cash flow | 0.64 | 0.67 | 0.37 | −0.05 | 0.13 | 0.37 | −0.27 | −0.26 | 0.19 | 0.63 |
| Growth | +5.8% | −44.4% | −112.6% | +175.9% | −173.3% | +224.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.05 | 2.52 | 2.16 | 1.79 | 1.15 | 0.98 | 0.68 | 0.76 | 0.56 | 0.62 |
| Total debt | 8.46 | 7.40 | 9.98 | 9.26 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −5.41 | −4.88 | −7.82 | −7.47 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 15.80 | 12.71 | 13.11 | 11.86 | 11.43 | 11.21 | 10.79 | 10.42 | 10.28 | 8.11 |
| Debt to equity | 0.54 | 0.58 | 0.76 | 0.78 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 1.98 | 1.17 | 0.56 | 0.34 | 0.40 | 0.58 | 0.45 | 0.16 | 0.45 | 0.75 | |
| Growth | −40.9% | −52.3% | −39.1% | +17.1% | +44.5% | −22.1% | −63.4% | +172.6% | +67.6% | |
| 0.89 | 0.83 | 0.82 | 0.86 | 0.78 | 0.74 | 0.74 | 0.74 | 0.74 | 0.66 | |
| Investment | ||||||||||
| −1.34 | −0.50 | −0.18 | −0.39 | −0.27 | −0.21 | −0.72 | −0.43 | −0.25 | −0.12 | |
| calc | 0.64 | 0.67 | 0.37 | −0.05 | 0.13 | 0.37 | −0.27 | −0.26 | 0.19 | 0.63 |
| Growth | +5.8% | −44.4% | −112.6% | +175.9% | −173.3% | +224.4% | ||||
| calc | 1.73 | 1.72 | 0.80 | −0.08 | 0.22 | 0.58 | −0.38 | −0.34 | 0.21 | 0.65 |
| −1.31 | −0.59 | −0.80 | −0.27 | −0.26 | −0.23 | −0.76 | −0.42 | −0.15 | −0.03 | |
| Financing | ||||||||||
| 0.18 | −1.04 | −0.15 | −0.31 | −0.93 | −0.49 | −0.11 | 0.26 | −0.35 | −0.66 | |
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.