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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.56 | 1.20 | 1.05 | 1.23 | 3.41 | 1.57 | 1.08 | 2.37 | 2.05 | 3.54 | |
| Growth | +115.1% | −12.6% | +17.5% | +176.3% | −54.0% | −30.9% | +119.2% | −13.8% | +72.9% | |
| 0.85 | 0.87 | 0.80 | 0.85 | 0.86 | 0.86 | 0.84 | 0.87 | 0.82 | 0.86 | |
| Investment | ||||||||||
| −0.88 | −0.71 | −0.62 | −0.67 | −0.54 | −0.66 | −0.76 | −0.75 | −0.93 | −1.01 | |
| calc | −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% | ||
| calc | −3.19 | 4.90 | 4.16 | 5.44 | 26.98 | 8.38 | 2.90 | 15.49 | 11.40 | 27.85 |
| −0.43 | 0.02 | −0.12 | −0.62 | −1.61 | −0.71 | −0.81 | −0.97 | 3.43 | −1.28 | |
| Financing | ||||||||||
| 0.23 | −1.33 | −1.13 | −0.76 | 0.39 | −0.94 | −1.78 | −1.04 | −3.69 | −2.40 | |
| 0.00 | 0.00 | n/a | n/a | 0.00 | 0.00 | −0.25 | −0.20 | −0.67 | −1.39 | |
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.