Closing prices at the end of each trading day, from 16 Nov 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 11.27 | 11.37 | 11.82 | 17.81 | 16.22 | 15.39 | 14.69 | 14.25 |
| Growth | +0.9% | +4.0% | +50.7% | −9.0% | −5.1% | −4.5% | −3.0% | |
| Operating income | 0.91 | 0.72 | −0.21 | −0.03 | 1.61 | 0.77 | 0.01 | −2.66 |
| Net income | 0.35 | 0.02 | −0.67 | −1.27 | 2.08 | 0.05 | −0.63 | −3.51 |
| Growth | −95.2% | −4,087.5% | −97.4% | −1,259.4% | ||||
| EPS, diluted | 0.68 | 0.03 | −1.11 | −1.05 | 1.71 | 0.05 | −0.53 | −3.00 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.5% | 34.3% | 32.1% | 31.3% | 40.1% | 41.8% | 38.3% | 35.2% |
| Operating margin | 8.0% | 6.3% | −1.8% | −0.2% | 10.0% | 5.0% | 0.1% | −18.7% |
| Net margin | 3.1% | 0.1% | −5.7% | −7.1% | 12.8% | 0.4% | −4.3% | −24.7% |
| Free cash flow margin | 18.5% | 14.0% | 8.4% | 14.4% | 16.0% | 16.4% | 13.5% | 13.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.34 | 1.80 | 1.23 | 3.02 | 3.00 | 2.90 | 2.30 | 2.32 |
| Capital expenditure | −0.25 | −0.21 | −0.24 | −0.46 | −0.41 | −0.38 | −0.33 | −0.38 |
| Free cash flow | 2.09 | 1.59 | 0.99 | 2.56 | 2.59 | 2.52 | 1.98 | 1.94 |
| Growth | −23.9% | −37.8% | +158.9% | +1.3% | −2.7% | −21.6% | −2.0% | |
| Buybacks | −0.43 | 0.00 | 0.00 | 0.00 | 0.00 | −0.25 | −0.25 | −0.50 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 0.39 | 0.48 | 0.84 | 0.70 | 1.26 | 0.99 | 0.73 | 1.32 |
| Total debt | n/a | 12.72 | 24.74 | 21.59 | 19.27 | 18.13 | 14.05 | 14.41 |
| Net cash (debt) | n/a | −12.25 | −23.89 | −20.89 | −18.01 | −17.14 | −13.31 | −13.09 |
| Shareholders’ equity | 12.17 | 0.00 | 22.95 | 20.49 | 21.07 | 20.47 | 18.64 | 14.71 |
| Debt to equity | n/a | n/a | 1.08 | 1.05 | 0.91 | 0.89 | 0.75 | 0.98 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 35.5% | 34.3% | 32.1% | 31.3% | 40.1% | 41.8% | 38.3% | 35.2% | |
| 8.0% | 6.3% | −1.8% | −0.2% | 10.0% | 5.0% | 0.1% | −18.7% | |
| 2.6% | 1.4% | −6.1% | −3.7% | 17.3% | 1.3% | −4.2% | −25.7% | |
| 3.1% | 0.1% | −5.7% | −7.1% | 12.8% | 0.4% | −4.3% | −24.7% | |
| 18.5% | 14.0% | 8.4% | 14.4% | 16.0% | 16.4% | 13.5% | 13.6% | |
| Spending | ||||||||
| 6.3% | 5.6% | 4.7% | 4.2% | n/a | n/a | n/a | n/a | |
| 21.7% | 22.5% | 28.3% | 25.4% | 25.8% | 26.4% | 27.9% | 26.6% | |
| 2.2% | 1.9% | 2.1% | 2.6% | 2.5% | 2.4% | 2.2% | 2.7% | |
| −18.1% | 89.1% | n/a | n/a | 26.1% | 73.0% | n/a | n/a | |
| Returns | ||||||||
| 2.9% | n/a | −2.9% | −6.2% | 9.9% | 0.3% | −3.4% | −23.9% | |
| n/a | 0.1% | −1.1% | −2.3% | 4.2% | 0.1% | −1.5% | −9.5% | |
| Balance and payout | ||||||||
| n/a | n/a | 1.08 | 1.05 | 0.91 | 0.89 | 0.75 | 0.98 | |
| n/a | 62.0% | 62.7% | 62.6% | 57.9% | 57.1% | 55.1% | 60.4% | |
| 20.7% | 0.0% | 0.0% | 0.0% | 0.0% | 9.9% | 12.6% | 25.8% | |