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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.99 | 11.72 | 16.99 | 16.60 | 10.71 | 17.60 | 25.73 | 23.07 | 22.69 | 25.20 |
| Growth | +17.4% | +45.0% | −2.3% | −35.5% | +64.3% | +46.2% | −10.3% | −1.6% | +11.1% | |
| Operating income | 0.15 | 0.23 | 0.35 | 0.46 | 0.42 | 0.75 | 0.68 | 0.64 | 0.79 | 0.94 |
| Net income | −0.41 | 0.15 | −0.21 | 0.31 | 0.21 | 0.52 | 0.48 | 0.39 | 0.87 | 0.53 |
| Growth | −238.9% | −32.3% | +147.2% | −9.4% | −17.1% | +119.8% | −39.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 11.6% | 9.5% | 6.6% | 7.3% | 9.9% | 7.7% | n/a | n/a | n/a | n/a |
| Operating margin | 1.5% | 2.0% | 2.0% | 2.8% | 3.9% | 4.3% | 2.6% | 2.8% | 3.5% | 3.7% |
| Net margin | −4.1% | 1.3% | −1.2% | 1.9% | 2.0% | 3.0% | 1.8% | 1.7% | 3.8% | 2.1% |
| Free cash flow margin | 0.3% | 1.1% | 2.0% | 1.7% | 3.5% | 2.2% | 1.5% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.47 | 0.30 | 0.45 | 0.44 | 0.50 | 0.54 | 0.56 | 0.60 | 0.55 | 1.19 |
| Capital expenditure | −0.44 | −0.18 | −0.10 | −0.15 | −0.12 | −0.16 | −0.19 | n/a | n/a | n/a |
| Free cash flow | 0.03 | 0.13 | 0.34 | 0.29 | 0.38 | 0.39 | 0.38 | n/a | n/a | n/a |
| Growth | +366.7% | +173.0% | −16.6% | +31.7% | +2.1% | −2.8% | ||||
| Buybacks | n/a | 0.00 | −0.54 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.10 | 0.03 | 0.06 | 0.02 | 0.10 | 0.03 | 0.08 | 0.03 | 0.09 | 0.89 |
| Total debt | 3.51 | 3.53 | 2.29 | 2.90 | 3.11 | 2.67 | 3.57 | 3.58 | 7.49 | 13.39 |
| Net cash (debt) | −3.41 | −3.50 | −2.23 | −2.88 | −3.01 | −2.64 | −3.49 | −3.55 | −7.39 | −12.50 |
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 | ||||||||||
| 0.10 | 0.03 | 0.06 | 0.02 | 0.10 | 0.03 | 0.08 | 0.03 | 0.09 | 0.89 | |
| 0.54 | 0.54 | 0.37 | 0.40 | 0.30 | 0.53 | 0.89 | 0.86 | 1.16 | 1.97 | |
| 0.42 | 0.43 | 0.37 | 0.42 | 0.38 | 0.53 | 0.82 | 0.89 | 1.07 | 2.38 | |
| 1.58 | 1.56 | 1.55 | 1.44 | 1.43 | 1.67 | 1.76 | 1.84 | 7.67 | 13.41 | |
| 1.55 | 1.43 | 1.56 | 1.56 | 1.56 | 1.57 | 1.60 | 1.60 | 1.48 | 3.03 | |
| 8.70 | 8.34 | 4.88 | 5.44 | 5.27 | 5.82 | 6.83 | 6.83 | 14.38 | 28.36 | |
| Growth | −4.1% | −41.5% | +11.5% | −3.1% | +10.4% | +17.5% | −0.1% | +110.6% | +97.3% | |
| Liabilities | ||||||||||
| 0.01 | 0.01 | 0.01 | n/a | n/a | n/a | n/a | 0.00 | 0.00 | 0.02 | |
| 3.51 | 3.52 | 2.28 | 2.90 | 3.11 | 2.67 | 3.57 | 3.58 | 7.48 | 13.37 | |
| calc | 3.51 | 3.53 | 2.29 | 2.90 | 3.11 | 2.67 | 3.57 | 3.58 | 7.49 | 13.39 |
| 6.51 | 6.10 | 4.10 | 4.68 | 4.64 | 5.00 | 5.89 | 5.85 | 10.31 | 20.35 | |
| Per share and net cash | ||||||||||
| calc | −3.41 | −3.50 | −2.23 | −2.88 | −3.01 | −2.64 | −3.49 | −3.55 | −7.39 | −12.50 |
Lines marked calc are worked out here from filed figures; point at one for how.