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 | 8.79 | 7.23 | 1.43 | 1.42 | 1.75 | 1.98 | 1.69 | 1.94 | 2.15 | 2.26 |
| Growth | −17.7% | −80.3% | −0.2% | +23.0% | +13.4% | −14.8% | +14.7% | +10.9% | +4.9% | |
| Operating income | 0.11 | n/a | n/a | n/a | n/a | n/a | n/a | 0.92 | 0.87 | 1.04 |
| Net income | −0.33 | −2.99 | 0.76 | −0.36 | −0.21 | 2.37 | 0.51 | 0.63 | 0.67 | 0.65 |
| Growth | −147.2% | −78.5% | +22.5% | +6.7% | −1.9% | |||||
| EPS, diluted | −1.61 | −16.25 | 4.53 | −2.64 | −1.84 | 18.56 | 4.30 | 5.42 | 6.17 | 6.29 |
| Growth | −158.3% | −76.8% | +26.0% | +13.8% | +1.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 1.3% | n/a | n/a | n/a | n/a | n/a | n/a | 47.2% | 40.5% | 46.0% |
| Net margin | −3.7% | −41.4% | 53.4% | −25.3% | −11.8% | 119.5% | 30.2% | 32.2% | 31.0% | 29.0% |
| Free cash flow margin | 41.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.69 | 1.58 | 1.87 | 1.31 | 1.36 | 0.02 | 1.35 | 1.64 | 1.35 | 1.29 |
| Capital expenditure | −0.07 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 3.63 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | −0.69 | −0.92 | −1.03 | −1.14 | −0.52 | −1.11 | −0.75 | −0.37 | −0.64 | −0.20 |
| Dividends paid | −0.01 | −0.01 | −0.01 | −0.04 | −0.04 | −0.04 | −0.08 | −0.13 | −0.17 | −0.18 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.10 | 0.85 | 1.24 | 1.18 | 1.50 | 1.40 | 1.01 | 1.12 | 1.51 | 1.35 |
| Total debt | 3.55 | 3.46 | 3.14 | 3.04 | 3.05 | 2.60 | 2.24 | 2.10 | 2.50 | 2.10 |
| Net cash (debt) | −1.45 | −2.61 | −1.90 | −1.86 | −1.54 | −1.19 | −1.23 | −0.98 | −0.99 | −0.76 |
| Shareholders’ equity | 13.00 | 10.01 | 8.15 | 9.34 | 10.11 | 8.25 | 3.35 | 4.19 | 4.01 | 4.95 |
| Debt to equity | 0.27 | 0.35 | 0.38 | 0.33 | 0.30 | 0.31 | 0.67 | 0.50 | 0.62 | 0.42 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 1.3% | n/a | n/a | n/a | n/a | n/a | n/a | 47.2% | 40.5% | 46.0% | |
| 8.8% | 5.3% | 36.5% | 40.3% | 20.1% | 155.5% | 25.3% | 35.0% | 37.2% | 37.1% | |
| −3.7% | −41.4% | 53.4% | −25.3% | −11.8% | 119.5% | 30.2% | 32.2% | 31.0% | 29.0% | |
| 41.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 0.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −3.7% | 178.4% | 7.5% | −37.8% | −5.1% | −1.1% | −1.2% | −7.5% | 7.1% | 12.4% | |
| Returns | ||||||||||
| −2.5% | −29.9% | 9.3% | −3.9% | −2.0% | 28.7% | 15.2% | 14.9% | 16.7% | 13.2% | |
| −0.2% | −1.3% | 0.5% | −0.2% | −0.1% | 1.4% | 0.3% | 0.4% | 0.4% | 0.4% | |
| Balance and payout | ||||||||||
| 0.27 | 0.35 | 0.38 | 0.33 | 0.30 | 0.31 | 0.67 | 0.50 | 0.62 | 0.42 | |
| 93.5% | 95.0% | 94.2% | 94.0% | 93.8% | 94.3% | 96.6% | 96.1% | 96.3% | 96.1% | |
| n/a | n/a | 0.8% | n/a | n/a | 1.5% | 16.3% | 20.3% | 25.6% | 27.2% | |
| 19.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |