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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||||
| 9.7% | 14.2% | 21.4% | n/a | 22.2% | n/a | n/a | n/a | n/a | n/a | n/a | |
| −39.1% | −38.1% | −36.3% | −23.9% | n/a | −40.3% | 3.2% | 9.5% | 16.0% | 17.0% | 15.4% | |
| −50.0% | −46.6% | −48.0% | 77.1% | n/a | −49.2% | −9.4% | 3.2% | 9.9% | 13.4% | 11.3% | |
| −59.0% | −49.4% | −48.9% | 73.9% | 73.9% | −52.1% | −12.3% | 0.6% | 8.1% | 9.2% | 8.8% | |
| −8.8% | −10.8% | −7.5% | −20.1% | n/a | 1.5% | 6.5% | 5.0% | 12.1% | 8.9% | 9.2% | |
| Spending | |||||||||||
| 2.8% | 2.8% | 2.4% | 2.7% | n/a | 2.6% | 2.3% | 2.1% | 2.2% | 2.2% | 2.2% | |
| 2.4% | 2.3% | 2.3% | 2.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 3.5% | 3.9% | 3.2% | 5.0% | n/a | 4.2% | 2.3% | 3.0% | 4.1% | 5.4% | 4.6% | |
| n/a | n/a | n/a | 3.5% | n/a | n/a | n/a | 63.0% | 11.3% | 25.6% | 17.5% | |
| Returns | |||||||||||
| −168.6% | n/a | n/a | 124.9% | 127.1% | −211.8% | −95.3% | 4.9% | 45.1% | 39.4% | 25.4% | |
| −26.8% | −28.9% | −42.6% | n/a | 50.2% | −35.4% | −9.4% | 0.6% | 8.2% | 9.8% | 8.3% | |
| Balance and payout | |||||||||||
| 0.09 | n/a | n/a | n/a | n/a | 2.81 | 5.03 | n/a | 1.98 | 1.23 | 0.83 | |
| 83.7% | 105.9% | 155.5% | n/a | 60.0% | 82.8% | 89.6% | 88.3% | 81.8% | 75.1% | 67.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 7.1% | 16.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 27.4% | 38.4% | |