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 | 1.10 | 2.61 | 3.33 | 2.60 | 1.78 | 3.58 | 5.33 | 2.54 | 2.35 | 2.99 |
| Growth | +137.4% | +27.7% | −22.0% | −31.5% | +101.0% | +48.9% | −52.3% | −7.6% | +27.3% | |
| Net income | −0.52 | 0.33 | −1.75 | −1.72 | −0.71 | 0.41 | 1.18 | 0.87 | 0.27 | 0.66 |
| Growth | −624.2% | +187.4% | −26.4% | −69.4% | +147.1% | |||||
| EPS, diluted | −2.75 | 1.34 | −7.10 | −6.92 | −2.95 | 1.61 | 4.69 | 3.57 | 1.09 | 2.74 |
| Growth | −629.9% | +191.3% | −23.9% | −69.5% | +151.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −47.4% | 12.8% | −52.4% | −66.0% | −40.0% | 11.5% | 22.2% | 34.3% | 11.3% | 22.0% |
| Free cash flow margin | 34.9% | 31.0% | 29.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.39 | 0.82 | 0.99 | 0.68 | 0.27 | 0.79 | 1.86 | 0.98 | 0.94 | 1.17 |
| Capital expenditure | −0.00 | −0.01 | −0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.38 | 0.81 | 0.99 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +111.1% | +22.0% | ||||||||
| Dividends paid | −0.02 | −0.02 | −0.02 | −0.02 | 0.00 | 0.00 | −0.04 | −0.08 | −0.08 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.21 | 0.00 | 0.21 | 0.30 | 0.00 |
| Total debt | 4.14 | 4.11 | 3.87 | 3.20 | 3.09 | 2.93 | 1.84 | 1.77 | 1.70 | 1.20 |
| Net cash (debt) | −4.14 | −4.11 | −3.87 | −3.20 | −3.09 | −2.71 | −1.84 | −1.56 | −1.39 | −1.20 |
| Shareholders’ equity | 5.41 | 5.77 | 4.06 | 2.35 | 1.64 | 2.09 | 2.88 | 3.77 | 3.94 | 4.32 |
| Debt to equity | 0.76 | 0.71 | 0.95 | 1.36 | 1.88 | 1.40 | 0.64 | 0.47 | 0.43 | 0.28 |
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 | ||||||||||
| 0.39 | 0.82 | 0.99 | 0.68 | 0.27 | 0.79 | 1.86 | 0.98 | 0.94 | 1.17 | |
| Growth | +110.9% | +21.4% | −31.2% | −60.6% | +195.1% | +135.2% | −47.6% | −3.4% | +24.0% | |
| 0.57 | 0.69 | 0.66 | 1.64 | 0.47 | 0.36 | 0.35 | 0.35 | 0.36 | 0.37 | |
| Investment | ||||||||||
| −0.00 | −0.01 | −0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.38 | 0.81 | 0.99 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +111.1% | +22.0% | ||||||||
| calc | 2.02 | 3.30 | 4.02 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| −0.31 | −1.14 | −0.70 | 0.04 | −0.18 | −0.42 | −0.49 | −0.60 | −0.62 | −0.64 | |
| Financing | ||||||||||
| −0.08 | 0.32 | −0.30 | −0.72 | −0.08 | −0.16 | −1.59 | −0.16 | −0.23 | −0.83 | |
| −0.02 | −0.02 | −0.02 | −0.02 | 0.00 | 0.00 | −0.04 | −0.08 | −0.08 | −0.09 | |
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.