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 | 1.01 | 1.25 | 1.00 | 1.21 | 1.13 | 1.35 | 1.69 | 1.84 | 1.87 | 1.85 |
| Growth | +23.3% | −20.2% | +21.1% | −6.5% | +19.2% | +25.6% | +8.8% | +1.6% | −1.2% | |
| Operating income | 0.16 | 0.23 | 0.38 | 0.39 | −0.09 | 0.34 | 0.47 | 0.65 | 0.69 | 0.66 |
| Net income | 0.06 | 0.16 | 0.17 | 0.16 | −0.28 | 0.14 | 0.17 | 0.27 | 0.31 | 0.30 |
| Growth | +164.0% | +5.1% | −7.1% | −281.6% | +23.6% | +59.4% | +16.1% | −1.8% | ||
| EPS, diluted | 0.57 | 3.71 | 3.86 | 2.26 | −5.56 | 0.00 | 4.50 | 6.16 | 7.50 | 8.47 |
| Growth | +550.9% | +4.0% | −41.5% | −346.0% | +36.9% | +21.8% | +12.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 15.7% | 18.7% | 38.2% | 32.0% | −8.1% | 25.4% | 27.8% | 35.2% | 36.8% | 36.0% |
| Net margin | 6.0% | 12.8% | 16.9% | 12.9% | −25.2% | 10.1% | 9.9% | 14.5% | 16.6% | 16.5% |
| Free cash flow margin | −20.0% | 4.5% | 31.4% | 46.4% | 58.1% | −9.6% | 33.5% | 41.6% | 17.9% | 17.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.14 | 0.14 | 0.40 | 0.66 | 0.74 | −0.04 | 0.68 | 0.91 | 0.48 | 0.45 |
| Capital expenditure | −0.06 | −0.08 | −0.09 | −0.10 | −0.08 | −0.09 | −0.11 | −0.14 | −0.15 | −0.14 |
| Free cash flow | −0.20 | 0.06 | 0.31 | 0.56 | 0.66 | −0.13 | 0.57 | 0.76 | 0.33 | 0.31 |
| Growth | +457.6% | +79.0% | +17.1% | −119.6% | +34.9% | −56.3% | −6.1% | |||
| Buybacks | 0.00 | 0.00 | n/a | n/a | 0.00 | 0.00 | −0.28 | −0.30 | −0.65 | −0.80 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.19 | 0.50 | 0.54 | 0.81 | 0.85 | 0.59 | 0.92 | 0.98 | 0.60 | 0.91 |
| Total debt | n/a | 2.42 | 2.35 | 2.94 | 3.03 | 2.85 | 2.58 | 2.88 | 3.13 | 3.59 |
| Net cash (debt) | n/a | −1.92 | −1.81 | −2.12 | −2.17 | −2.26 | −1.65 | −1.91 | −2.54 | −2.68 |
| Shareholders’ equity | 1.50 | 1.62 | 1.79 | 1.93 | 1.90 | 1.84 | 1.65 | 1.82 | 1.49 | 1.23 |
| Debt to equity | n/a | 1.50 | 1.32 | 1.52 | 1.59 | 1.55 | 1.56 | 1.58 | 2.11 | 2.91 |
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 | ||||||||||
| 0.19 | 0.50 | 0.54 | 0.81 | 0.85 | 0.59 | 0.92 | 0.98 | 0.60 | 0.91 | |
| 0.17 | 0.16 | 0.19 | 0.21 | 0.19 | 0.18 | 0.20 | 0.24 | 0.26 | 0.25 | |
| 1.84 | 1.88 | 1.83 | 2.44 | 2.69 | 2.91 | 2.73 | 3.02 | 2.98 | 3.02 | |
| 6.00 | 6.69 | 6.77 | 8.30 | 8.18 | 10.31 | 11.53 | 13.88 | 13.32 | 14.40 | |
| Growth | +11.5% | +1.2% | +22.6% | −1.4% | +25.9% | +11.9% | +20.4% | −4.0% | +8.1% | |
| Liabilities | ||||||||||
| n/a | 0.40 | 0.22 | 0.25 | 0.15 | 0.16 | 0.05 | 0.06 | 0.05 | 0.05 | |
| n/a | 2.03 | 2.13 | 2.69 | 2.87 | 2.70 | 2.52 | 2.83 | 3.08 | 3.53 | |
| calc | n/a | 2.42 | 2.35 | 2.94 | 3.03 | 2.85 | 2.58 | 2.88 | 3.13 | 3.59 |
| 4.49 | 5.06 | 4.97 | 6.21 | 6.15 | 8.21 | 9.88 | 12.06 | 11.83 | 13.17 | |
| Equity | ||||||||||
| 1.24 | 1.31 | 1.48 | 1.54 | 1.29 | 1.29 | 1.49 | 1.76 | 2.07 | 2.37 | |
| 1.50 | 1.62 | 1.79 | 1.93 | 1.90 | 1.84 | 1.65 | 1.82 | 1.49 | 1.23 | |
| Growth | +8.3% | +10.2% | +7.9% | −1.1% | −3.5% | −10.3% | +10.4% | −18.2% | −17.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | −1.92 | −1.81 | −2.12 | −2.17 | −2.26 | −1.65 | −1.91 | −2.54 | −2.68 |
| 42.8 | 43.0 | 43.1 | 43.3 | 44.2 | 44.8 | 43.2 | 41.9 | 39.0 | 34.3 | |
| calc | 34.95 | 37.68 | 41.40 | 44.48 | 43.11 | 41.02 | 38.18 | 43.45 | 38.17 | 35.99 |
Lines marked calc are worked out here from filed figures; point at one for how.