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 | 21.07 | 20.61 | 18.31 | 18.48 | 17.64 | 19.49 | 19.17 | 20.56 | 20.68 | 21.31 |
| Growth | −2.2% | −11.2% | +0.9% | −4.5% | +10.5% | −1.6% | +7.2% | +0.5% | +3.1% | |
| Operating income | 1.25 | 1.11 | 1.64 | 1.54 | 1.99 | 2.87 | 2.33 | 2.51 | 5.96 | 3.51 |
| Net income | 0.18 | −0.32 | 0.46 | 0.17 | 0.77 | n/a | n/a | n/a | n/a | n/a |
| Growth | −281.8% | −62.7% | +349.1% | |||||||
| EPS, diluted | −1.93 | −7.00 | 1.00 | −2.08 | 3.75 | 8.42 | 3.79 | 5.71 | 32.70 | 15.49 |
| Growth | −308.0% | +124.5% | −55.0% | +50.7% | +472.7% | −52.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 5.9% | 5.4% | 8.9% | 8.3% | 11.3% | 14.7% | 12.2% | 12.2% | 28.8% | 16.5% |
| Net margin | 0.8% | −1.6% | 2.5% | 0.9% | 4.4% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −1.5% | 2.4% | 2.4% | 3.0% | 16.3% | 4.7% | 1.7% | 7.9% | 5.4% | 11.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.56 | 1.20 | 1.05 | 1.23 | 3.41 | 1.57 | 1.08 | 2.37 | 2.05 | 3.54 |
| Capital expenditure | −0.88 | −0.71 | −0.62 | −0.67 | −0.54 | −0.66 | −0.76 | −0.75 | −0.93 | −1.01 |
| Free cash flow | −0.32 | 0.49 | 0.43 | 0.56 | 2.87 | 0.91 | 0.32 | 1.62 | 1.12 | 2.53 |
| Growth | −12.4% | +30.3% | +409.2% | −68.3% | −64.7% | +405.6% | −31.2% | +126.7% | ||
| Buybacks | 0.00 | 0.00 | n/a | n/a | 0.00 | 0.00 | −0.25 | −0.20 | −0.67 | −1.39 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.72 | 0.61 | 0.41 | 0.26 | 2.45 | 2.36 | 0.86 | 1.23 | 3.02 | 2.88 |
| Shareholders’ equity | 0.42 | −0.15 | −0.12 | −0.42 | 0.03 | 1.03 | 1.14 | 1.61 | 4.17 | 4.22 |
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 | ||||||||||
| 0.72 | 0.61 | 0.41 | 0.26 | 2.45 | 2.36 | 0.86 | 1.23 | 3.02 | 2.88 | |
| 2.90 | 2.62 | 2.60 | 2.74 | 2.69 | 2.77 | 2.94 | 2.91 | 2.54 | 2.57 | |
| 0.33 | 0.29 | 0.31 | 0.31 | 0.37 | 0.38 | 0.41 | 0.41 | 0.35 | 0.35 | |
| 8.05 | 7.03 | 6.99 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 7.43 | 7.02 | 7.28 | 7.25 | 8.81 | 9.26 | 10.12 | 10.31 | 10.69 | 11.20 | |
| 24.70 | 23.39 | 22.43 | 23.37 | 27.11 | 27.58 | 27.16 | 28.31 | 28.94 | 29.68 | |
| Growth | −5.3% | −4.1% | +4.2% | +16.0% | +1.7% | −1.5% | +4.3% | +2.2% | +2.6% | |
| Liabilities | ||||||||||
| 21.23 | 20.98 | 20.30 | 21.42 | 24.22 | 23.32 | 22.55 | 22.80 | 20.39 | 20.70 | |
| Equity | ||||||||||
| −1.74 | −2.39 | −2.24 | −2.51 | −2.13 | −1.21 | −0.80 | −0.19 | 3.01 | 4.42 | |
| 0.42 | −0.15 | −0.12 | −0.42 | 0.03 | 1.03 | 1.14 | 1.61 | 4.17 | 4.22 | |
| Growth | −135.3% | +3,571.4% | +11.1% | +40.8% | +159.4% | +1.2% | ||||
| Per share and net cash | ||||||||||
| 99.8 | 101.1 | 102.7 | 104.3 | 106.2 | 107.4 | 102.3 | 100.0 | 95.1 | 87.0 | |
| calc | 4.18 | −1.45 | −1.16 | −4.00 | 0.26 | 9.57 | 11.17 | 16.08 | 43.85 | 48.53 |
Lines marked calc are worked out here from filed figures; point at one for how.