Closing prices at the end of each trading day, from 4 Jan 2021. 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.
| FY2017 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.70 | 5.74 | 4.95 | 4.95 | 3.69 | 3.65 | 4.33 | 5.14 | 5.51 | 4.92 |
| Growth | +0.8% | −13.8% | +0.0% | −25.6% | −1.1% | +18.8% | +18.6% | +7.4% | −10.8% | |
| Operating income | −2.17 | −2.08 | −1.18 | n/a | −1.49 | 0.12 | 0.41 | 0.82 | 0.94 | 0.76 |
| Net income | −2.81 | −2.81 | 3.66 | 3.66 | −1.92 | −0.45 | 0.03 | 0.42 | 0.51 | 0.43 |
| Growth | +0.0% | −152.5% | +1,503.8% | +21.3% | −14.8% | |||||
| EPS, diluted | n/a | n/a | n/a | n/a | −27.44 | −6.43 | 0.36 | 5.66 | 6.75 | 5.93 |
| FY2017 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.2% | 21.4% | n/a | 22.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | −38.1% | −36.3% | −23.9% | n/a | −40.3% | 3.2% | 9.5% | 16.0% | 17.0% | 15.4% |
| Net margin | −49.4% | −48.9% | 73.9% | 73.9% | −52.1% | −12.3% | 0.6% | 8.1% | 9.2% | 8.8% |
| Free cash flow margin | −10.8% | −7.5% | −20.1% | n/a | 1.5% | 6.5% | 5.0% | 12.1% | 8.9% | 9.2% |
| FY2017 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.39 | −0.24 | −0.75 | n/a | 0.21 | 0.32 | 0.35 | 0.83 | 0.79 | 0.68 |
| Capital expenditure | −0.23 | −0.19 | −0.25 | n/a | −0.15 | −0.09 | −0.13 | −0.21 | −0.30 | −0.23 |
| Free cash flow | −0.61 | −0.43 | −1.00 | n/a | 0.06 | 0.24 | 0.22 | 0.62 | 0.49 | 0.45 |
| Growth | +323.2% | −8.4% | +187.1% | −20.9% | −8.7% | |||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.10 | −0.10 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.04 | −0.07 |
| FY2017 | FY2018 | FY2019 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.61 | 0.60 | 0.75 | 0.62 | 1.12 | 0.95 | 0.91 | 0.96 | 0.92 | 0.99 |
| Total debt | n/a | n/a | n/a | n/a | 2.55 | 2.37 | n/a | 1.83 | 1.59 | 1.42 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −1.44 | −1.42 | n/a | −0.87 | −0.67 | −0.43 |
| Shareholders’ equity | −0.63 | −3.71 | 2.93 | 2.88 | 0.91 | 0.47 | 0.54 | 0.92 | 1.29 | 1.70 |
| Debt to equity | n/a | n/a | n/a | n/a | 2.81 | 5.03 | n/a | 1.98 | 1.23 | 0.83 |
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 13 Dec 2019 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||||
| 5.75 | 5.70 | 5.74 | 4.95 | 4.95 | 3.69 | 3.65 | 4.33 | 5.14 | 5.51 | 4.92 | |
| Growth | −0.9% | +0.8% | −13.8% | +0.0% | −25.6% | −1.1% | +18.8% | +18.6% | +7.4% | −10.8% | |
| 0.56 | 0.81 | 1.23 | n/a | 1.10 | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +44.6% | +51.9% | |||||||||
| 0.16 | 0.16 | 0.14 | 0.14 | n/a | 0.10 | 0.09 | 0.09 | 0.11 | 0.12 | 0.11 | |
| 0.14 | 0.13 | 0.13 | 0.12 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −2.25 | −2.17 | −2.08 | −1.18 | n/a | −1.49 | 0.12 | 0.41 | 0.82 | 0.94 | 0.76 | |
| Growth | +255.2% | +99.0% | +14.4% | −19.4% | |||||||
| −2.88 | −2.66 | −2.76 | 3.82 | n/a | −1.81 | −0.34 | 0.14 | 0.51 | 0.74 | 0.55 | |
| 0.50 | 0.14 | 0.03 | 0.14 | n/a | 0.09 | 0.09 | 0.09 | 0.06 | 0.19 | 0.10 | |
| −3.39 | −2.81 | −2.81 | 3.66 | 3.66 | −1.92 | −0.45 | 0.03 | 0.42 | 0.51 | 0.43 | |
| Growth | +0.0% | −152.5% | +1,503.8% | +21.3% | −14.8% | ||||||
| Per share | |||||||||||
| −3.82 | n/a | n/a | n/a | n/a | −27.44 | −6.43 | 0.37 | 5.79 | 6.93 | 5.96 | |
| −3.82 | n/a | n/a | n/a | n/a | −27.44 | −6.43 | 0.36 | 5.66 | 6.75 | 5.93 | |
| Growth | +1,472.2% | +19.3% | −12.1% | ||||||||
| 887.0 | n/a | n/a | n/a | n/a | 70.0 | 70.0 | 70.5 | 71.9 | 73.0 | 72.2 | |
| 887.0 | 990.0 | 997.0 | n/a | 1,004 | 70.0 | 70.0 | 71.6 | 73.6 | 74.9 | 72.6 | |
| Growth | +11.6% | +0.7% | −93.0% | +0.0% | +2.3% | +2.8% | +1.8% | −3.1% | |||
† The diluted share count jumps at 2020, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.