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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −0.14 | 0.14 | 0.40 | 0.66 | 0.74 | −0.04 | 0.68 | 0.91 | 0.48 | 0.45 | |
| Growth | +195.5% | +65.7% | +11.1% | −105.8% | +33.6% | −47.0% | −5.6% | |||
| 0.14 | 0.20 | 0.20 | 0.24 | 0.26 | 0.27 | 0.26 | 0.28 | 0.32 | 0.33 | |
| Investment | ||||||||||
| −0.06 | −0.08 | −0.09 | −0.10 | −0.08 | −0.09 | −0.11 | −0.14 | −0.15 | −0.14 | |
| calc | −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% | |||
| calc | −4.96 | 1.30 | 7.18 | 12.80 | 14.97 | −2.84 | 12.67 | 17.65 | 8.09 | 8.74 |
| −1.16 | −0.17 | −0.25 | −0.99 | −0.33 | −1.60 | −0.72 | −2.14 | −0.96 | −0.70 | |
| Financing | ||||||||||
| 1.22 | 0.36 | −0.10 | 0.75 | −0.06 | 1.60 | 0.68 | 1.57 | −0.26 | 0.42 | |
| 0.00 | 0.00 | n/a | n/a | 0.00 | 0.00 | −0.28 | −0.30 | −0.65 | −0.80 | |
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.