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 | 9.73 | 9.87 | 9.95 | 10.45 | 9.77 | 12.40 | 14.00 | 14.37 | 14.22 | 15.15 |
| Growth | +1.4% | +0.9% | +5.1% | −6.6% | +26.9% | +12.9% | +2.7% | −1.0% | +6.5% | |
| Operating income | 0.23 | 0.21 | 0.18 | 0.31 | 0.03 | 0.54 | 0.31 | 0.42 | 0.46 | 0.37 |
| Net income | 0.09 | 0.09 | 0.05 | 0.14 | −0.05 | 0.35 | 0.09 | 0.18 | 0.22 | 0.12 |
| Growth | −0.2% | −44.5% | +179.0% | −135.7% | −74.6% | +101.4% | +21.2% | −45.0% | ||
| EPS, diluted | 2.03 | 2.09 | 1.20 | 3.30 | −1.21 | 8.06 | 2.23 | 4.97 | 6.18 | 3.42 |
| Growth | +3.0% | −42.6% | +175.0% | −136.7% | −72.3% | +122.9% | +24.3% | −44.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.7% | 14.8% | 14.5% | 14.5% | 14.6% | 15.4% | 16.5% | 15.6% | 15.4% | 15.7% |
| Operating margin | 2.4% | 2.1% | 1.8% | 2.9% | 0.3% | 4.3% | 2.2% | 2.9% | 3.2% | 2.4% |
| Net margin | 1.0% | 0.9% | 0.5% | 1.4% | −0.5% | 2.8% | 0.6% | 1.2% | 1.5% | 0.8% |
| Free cash flow margin | 0.1% | −0.7% | −0.2% | 0.4% | 1.6% | 4.9% | 4.5% | 1.3% | 2.1% | 4.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.22 | 0.16 | 0.14 | 0.17 | 0.28 | 0.31 | 0.41 | −0.02 | 0.11 | 0.57 |
| Capital expenditure | −0.21 | −0.23 | −0.16 | −0.13 | −0.13 | 0.30 | 0.23 | 0.20 | 0.19 | 0.15 |
| Free cash flow | 0.01 | −0.07 | −0.02 | 0.05 | 0.15 | 0.60 | 0.63 | 0.19 | 0.30 | 0.72 |
| Growth | −804.0% | +240.5% | +292.8% | +4.7% | −70.3% | +57.8% | +141.9% | |||
| Buybacks | −0.10 | −0.04 | −0.02 | −0.00 | −0.07 | 0.09 | 0.26 | 0.18 | 0.03 | 0.08 |
| Dividends paid | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | 0.02 | 0.03 | 0.04 | 0.04 | 0.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.00 | 0.01 | 0.01 | 0.03 | 0.17 | 0.30 | 0.23 | 0.03 | 0.04 | 0.01 |
| Total debt | 0.88 | 1.02 | 0.95 | 0.71 | 0.72 | 1.56 | 1.75 | 1.68 | 1.59 | 1.62 |
| Net cash (debt) | −0.88 | −1.02 | −0.94 | −0.68 | −0.55 | −1.26 | −1.52 | −1.65 | −1.54 | −1.61 |
| Shareholders’ equity | 0.73 | 0.79 | 0.82 | 0.94 | 0.81 | 1.08 | 0.90 | 0.89 | 1.06 | 1.07 |
| Debt to equity | 1.22 | 1.30 | 1.15 | 0.75 | 0.88 | 1.45 | 1.96 | 1.88 | 1.49 | 1.51 |
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 | ||||||||||
| 0.00 | 0.01 | 0.01 | 0.03 | 0.17 | 0.30 | 0.23 | 0.03 | 0.04 | 0.01 | |
| 1.57 | 1.51 | 1.53 | 1.52 | 1.25 | 1.26 | 1.22 | 1.58 | 1.96 | 2.01 | |
| 1.01 | 1.15 | 1.18 | 1.10 | 1.12 | 1.46 | 1.56 | 1.60 | 1.61 | 1.56 | |
| 0.47 | 0.53 | 0.51 | 0.48 | 0.21 | 0.42 | 0.23 | 0.25 | 0.36 | 0.42 | |
| 3.64 | 3.82 | 3.80 | 4.07 | 3.75 | 4.98 | 4.98 | 5.36 | 5.90 | 5.97 | |
| Growth | +4.9% | −0.6% | +7.2% | −8.0% | +32.8% | +0.1% | +7.8% | +9.9% | +1.3% | |
| Liabilities | ||||||||||
| 0.04 | 0.06 | 0.03 | 0.07 | 0.07 | 0.05 | 0.08 | 0.06 | 0.08 | 0.05 | |
| 0.84 | 0.96 | 0.92 | 0.64 | 0.65 | 1.51 | 1.67 | 1.62 | 1.51 | 1.56 | |
| calc | 0.88 | 1.02 | 0.95 | 0.71 | 0.72 | 1.56 | 1.75 | 1.68 | 1.59 | 1.62 |
| Equity | ||||||||||
| 0.54 | 0.63 | 0.67 | 0.79 | 0.72 | 1.05 | 1.10 | 1.24 | 1.41 | 1.48 | |
| 0.73 | 0.79 | 0.82 | 0.94 | 0.81 | 1.08 | 0.90 | 0.89 | 1.06 | 1.07 | |
| Growth | +8.5% | +4.6% | +14.8% | −13.8% | +32.1% | −16.8% | −0.4% | +19.1% | +0.5% | |
| Per share and net cash | ||||||||||
| calc | −0.88 | −1.02 | −0.94 | −0.68 | −0.55 | −1.26 | −1.52 | −1.65 | −1.54 | −1.61 |
Lines marked calc are worked out here from filed figures; point at one for how.