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 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating income | 2.70 | 1.24 | 0.53 | 4.36 | −3.25 | 8.07 | n/a | n/a | n/a |
| Net income | 3.48 | 0.28 | −0.94 | 2.64 | −4.29 | 2.12 | n/a | n/a | n/a |
| Growth | −92.0% | −438.3% | −262.7% | ||||||
| EPS, diluted | 3.44 | 0.28 | −0.93 | 2.61 | −0.19 | 0.09 | −0.07 | 0.01 | n/a |
| Growth | −92.0% | −438.9% | −107.2% | −175.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.98 | 6.02 | 6.28 | 9.51 | 4.36 | 15.87 | n/a | n/a | n/a |
| Capital expenditure | −2.20 | −2.52 | −2.74 | −3.48 | −3.38 | −3.77 | n/a | n/a | n/a |
| Free cash flow | −1.22 | 3.50 | 3.53 | 6.03 | 0.98 | 12.09 | n/a | n/a | n/a |
| Growth | +1.0% | +70.5% | −83.7% | +1,130.5% | |||||
| Buybacks | −0.02 | −0.01 | −0.06 | −0.08 | −0.09 | −0.09 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.36 | 0.35 | 0.42 | 0.40 | 0.51 | 0.74 | 0.71 | 0.77 | 0.91 |
| Shareholders’ equity | 3.58 | 3.83 | 2.71 | 5.53 | 2.80 | 6.45 | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 0.98 | 6.02 | 6.28 | 9.51 | 4.36 | 15.87 | n/a | n/a | n/a | |
| Growth | +515.0% | +4.3% | +51.5% | −54.2% | +264.0% | ||||
| 0.54 | 0.55 | 0.50 | 0.68 | 0.90 | 1.16 | n/a | n/a | n/a | |
| Investment | |||||||||
| −2.20 | −2.52 | −2.74 | −3.48 | −3.38 | −3.77 | n/a | n/a | n/a | |
| calc | −1.22 | 3.50 | 3.53 | 6.03 | 0.98 | 12.09 | n/a | n/a | n/a |
| Growth | +1.0% | +70.5% | −83.7% | +1,130.5% | |||||
| calc | −1.21 | 3.46 | 3.49 | 5.96 | 0.96 | 10.38 | n/a | n/a | n/a |
| −0.03 | −2.26 | −1.39 | −1.88 | −0.07 | −2.73 | n/a | n/a | n/a | |
| Financing | |||||||||
| 0.01 | −3.63 | −5.95 | −5.24 | −3.04 | −8.83 | n/a | n/a | n/a | |
| −0.02 | −0.01 | −0.06 | −0.08 | −0.09 | −0.09 | n/a | n/a | n/a | |
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.