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 | n/a | n/a | 2.28 | 2.42 | 1.67 | 3.73 | 4.92 | 3.68 | 4.92 | 4.59 |
| Growth | +6.3% | −31.2% | +123.6% | +32.0% | −25.2% | +33.6% | −6.7% | |||
| Net income | 0.58 | 1.01 | 1.00 | 0.61 | −1.36 | 0.81 | n/a | 0.62 | 0.93 | 0.70 |
| Growth | +74.1% | −1.0% | −39.7% | −324.1% | +49.7% | −25.2% | ||||
| EPS, diluted | 2.12 | 3.15 | 2.81 | 1.34 | −3.52 | 1.51 | 1.80 | 1.10 | 1.67 | 1.04 |
| Growth | +48.6% | −10.8% | −52.3% | −362.7% | +19.2% | −38.9% | +51.8% | −37.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 44.1% | 25.0% | −81.4% | 21.6% | n/a | 16.9% | 18.9% | 15.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.56 | −0.90 | −1.23 | −1.60 | 1.87 | 3.43 | 5.75 | 0.69 | −2.19 | −1.29 |
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.01 | 0.00 | n/a | n/a | n/a | n/a |
| Dividends paid | −0.43 | −0.57 | −0.66 | −0.81 | −0.33 | −0.38 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.29 | 0.30 | 0.25 | 0.53 | 0.94 | 1.33 | 1.34 | 1.29 | 1.46 | 1.85 |
| Total debt | 13.21 | 15.76 | 22.67 | 35.65 | 25.77 | 29.82 | 22.01 | 26.96 | 32.55 | 35.44 |
| Net cash (debt) | −12.92 | −15.47 | −22.42 | −35.12 | −24.82 | −28.49 | −20.67 | −25.68 | −31.09 | −33.60 |
| Shareholders’ equity | 3.26 | 4.69 | 6.00 | 7.16 | 5.32 | 6.60 | 6.94 | 7.01 | 7.79 | 8.43 |
| Debt to equity | 4.05 | 3.36 | 3.78 | 4.98 | 4.84 | 4.52 | 3.17 | 3.85 | 4.18 | 4.20 |
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 | ||||||||||
| 0.29 | 0.30 | 0.25 | 0.53 | 0.94 | 1.33 | 1.34 | 1.29 | 1.46 | 1.85 | |
| n/a | n/a | 0.01 | 0.02 | 0.03 | 0.06 | 0.04 | 0.04 | 0.07 | 0.08 | |
| n/a | 0.00 | 0.02 | 0.03 | 0.03 | 0.09 | 0.09 | 0.13 | 0.13 | 0.32 | |
| 18.40 | 22.21 | 31.69 | 44.86 | 33.25 | 39.74 | 34.59 | 39.72 | 46.05 | 53.06 | |
| Growth | +20.7% | +42.7% | +41.6% | −25.9% | +19.5% | −13.0% | +14.8% | +15.9% | +15.2% | |
| Liabilities | ||||||||||
| 13.21 | 15.76 | 22.67 | 35.65 | 25.77 | 29.82 | 22.01 | 26.96 | 32.55 | 35.44 | |
| calc | 13.21 | 15.76 | 22.67 | 35.65 | 25.77 | 29.82 | 22.01 | 26.96 | 32.55 | 35.44 |
| 14.93 | 17.42 | 25.60 | 37.63 | 27.82 | 33.07 | 27.58 | 32.62 | 38.16 | 43.81 | |
| Equity | ||||||||||
| 0.21 | 0.56 | 0.83 | 0.55 | −1.11 | −0.81 | −0.42 | −0.37 | −0.05 | −0.02 | |
| 3.26 | 4.69 | 6.00 | 7.16 | 5.32 | 6.60 | 6.94 | 7.01 | 7.79 | 8.43 | |
| Growth | +43.9% | +27.9% | +19.3% | −25.7% | +24.1% | +5.1% | +0.9% | +11.2% | +8.2% | |
| Per share and net cash | ||||||||||
| calc | −12.92 | −15.47 | −22.42 | −35.12 | −24.82 | −28.49 | −20.67 | −25.68 | −31.09 | −33.60 |
| 250.8 | 307.4 | 369.1 | 415.5 | 414.7 | 466.8 | 473.7 | 483.2 | 520.7 | 555.9 | |
| calc | 13.00 | 15.26 | 16.25 | 17.23 | 12.83 | 14.15 | 14.66 | 14.50 | 14.97 | 15.17 |
Lines marked calc are worked out here from filed figures; point at one for how.