Closing prices at the end of each trading day, from 13 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 | 6.69 | 7.80 | 9.35 | 7.40 | 6.87 | 16.09 | 19.82 | 13.52 | 14.14 | 17.03 |
| Growth | +16.6% | +19.9% | −20.9% | −7.1% | +134.1% | +23.2% | −31.8% | +4.6% | +20.5% | |
| Operating income | 0.06 | −0.12 | 0.24 | 0.19 | −1.30 | 0.86 | 1.73 | 2.63 | 2.70 | 3.33 |
| Net income | −0.19 | 0.05 | 0.00 | −0.21 | −1.55 | 0.07 | 1.20 | 1.35 | 1.31 | 1.92 |
| Growth | −97.0% | −13,175.0% | +1,579.1% | +12.6% | −2.5% | +46.6% | ||||
| EPS, diluted | −1.80 | −0.31 | −0.53 | −1.44 | −7.26 | −0.07 | 3.88 | 3.66 | 5.74 | 8.49 |
| Growth | −5.7% | +56.8% | +47.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.4% | 24.5% | 24.0% | 34.5% | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 0.8% | −1.6% | 2.5% | 2.6% | −19.0% | 5.4% | 8.7% | 19.4% | 19.1% | 19.6% |
| Net margin | −2.8% | 0.7% | 0.0% | −2.8% | −22.6% | 0.4% | 6.0% | 10.0% | 9.3% | 11.3% |
| Free cash flow margin | 4.1% | −4.6% | −21.1% | −20.1% | 11.5% | 11.2% | 5.3% | 6.1% | 4.8% | 3.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.84 | 0.94 | 1.14 | 1.39 | 1.74 | 2.30 | 2.38 | 3.21 | 3.65 | 3.92 |
| Capital expenditure | −0.56 | −1.30 | −3.11 | −2.88 | −0.95 | −0.51 | −1.33 | −2.39 | −2.97 | −3.33 |
| Free cash flow | 0.28 | −0.36 | −1.97 | −1.49 | 0.79 | 1.80 | 1.05 | 0.83 | 0.68 | 0.58 |
| Growth | −230.0% | +126.7% | −41.8% | −21.1% | −17.2% | −14.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.07 | 0.14 | 0.23 | 0.33 | 0.24 | 0.16 | 0.22 | 0.14 | 0.16 | 0.17 |
| Total debt | 4.88 | 4.70 | 5.63 | 7.82 | 7.76 | 6.60 | 11.54 | 12.95 | 14.17 | 17.43 |
| Net cash (debt) | −4.81 | −4.57 | −5.40 | −7.49 | −7.51 | −6.44 | −11.32 | −12.81 | −14.02 | −17.27 |
| Shareholders’ equity | 5.25 | 6.16 | 6.08 | 4.92 | 2.65 | 2.01 | 2.67 | 2.74 | 2.59 | 3.07 |
| Debt to equity | 0.93 | 0.76 | 0.93 | 1.59 | 2.92 | 3.28 | 4.33 | 4.73 | 5.47 | 5.68 |
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 | ||||||||||
| 0.07 | 0.14 | 0.23 | 0.33 | 0.24 | 0.16 | 0.22 | 0.14 | 0.16 | 0.17 | |
| 0.67 | 0.83 | 0.87 | 0.86 | 0.86 | 1.33 | 1.41 | 1.47 | 1.62 | 1.47 | |
| 0.14 | 0.20 | 0.16 | 0.16 | 0.18 | 0.15 | 0.39 | 0.37 | 0.33 | 0.43 | |
| 9.69 | 10.43 | 12.93 | 14.55 | 12.17 | 11.67 | 14.21 | 15.81 | 18.06 | 20.53 | |
| 0.21 | 0.26 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.11 | |
| 12.87 | 14.39 | 16.94 | 18.82 | 15.88 | 15.21 | 19.56 | 20.67 | 22.73 | 25.22 | |
| Growth | +11.8% | +17.7% | +11.1% | −15.6% | −4.2% | +28.6% | +5.7% | +10.0% | +10.9% | |
| Liabilities | ||||||||||
| 0.28 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 4.61 | 4.70 | 5.63 | 7.82 | 7.76 | 6.60 | 11.54 | 12.95 | 14.17 | 17.43 | |
| calc | 4.88 | 4.70 | 5.63 | 7.82 | 7.76 | 6.60 | 11.54 | 12.95 | 14.17 | 17.43 |
| Equity | ||||||||||
| −0.19 | −0.08 | −0.13 | −0.34 | −1.89 | −1.82 | −0.63 | 0.49 | 1.19 | 2.29 | |
| 5.25 | 6.16 | 6.08 | 4.92 | 2.65 | 2.01 | 2.67 | 2.74 | 2.59 | 3.07 | |
| Growth | +17.4% | −1.3% | −19.1% | −46.1% | −24.2% | +32.5% | +2.8% | −5.4% | +18.3% | |
| Per share and net cash | ||||||||||
| calc | −4.81 | −4.57 | −5.40 | −7.49 | −7.51 | −6.44 | −11.32 | −12.81 | −14.02 | −17.27 |
| 184.7 | 217.6 | 231.8 | 232.8 | 228.1 | 228.2 | 226.0 | 222.6 | 217.8 | 214.7 | |
| calc | 28.41 | 28.31 | 26.23 | 21.13 | 11.64 | 8.82 | 11.79 | 12.31 | 11.90 | 14.29 |
Lines marked calc are worked out here from filed figures; point at one for how.