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 | 27.02 | 33.70 | 39.75 | 36.82 | 20.36 | 31.34 | 59.04 | 47.71 | 42.17 | 36.92 |
| Growth | +24.7% | +18.0% | −7.4% | −44.7% | +53.9% | +88.4% | −19.2% | −11.6% | −12.5% | |
| Operating income | 0.19 | 0.05 | 0.26 | 0.30 | 0.14 | 0.14 | 0.27 | 0.20 | 0.21 | −0.56 |
| Net income | 0.13 | −0.17 | 0.13 | 0.18 | 0.11 | 0.07 | 0.11 | 0.05 | 0.07 | −0.61 |
| Growth | −234.5% | +40.1% | −38.7% | −32.8% | +54.8% | −53.6% | +27.4% | −1,011.6% | ||
| EPS, diluted | 1.81 | −2.50 | 1.89 | 2.69 | 1.71 | 1.16 | 1.82 | 0.86 | 1.13 | −10.99 |
| Growth | −238.1% | +42.3% | −36.4% | −32.2% | +56.9% | −52.7% | +31.4% | −1,072.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 3.3% | 2.8% | 2.6% | 3.0% | 4.2% | 2.5% | 1.8% | 2.2% | 2.4% | 2.6% |
| Operating margin | 0.7% | 0.1% | 0.7% | 0.8% | 0.7% | 0.5% | 0.5% | 0.4% | 0.5% | −1.5% |
| Net margin | 0.5% | −0.5% | 0.3% | 0.5% | 0.5% | 0.2% | 0.2% | 0.1% | 0.2% | −1.7% |
| Free cash flow margin | 0.1% | −0.6% | −0.6% | 0.4% | 2.7% | 0.4% | 0.1% | 0.4% | 0.5% | 0.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.05 | −0.13 | −0.18 | 0.23 | 0.60 | 0.17 | 0.14 | 0.27 | 0.26 | 0.29 |
| Capital expenditure | −0.04 | −0.05 | −0.07 | −0.08 | −0.05 | −0.04 | −0.08 | −0.09 | −0.07 | −0.07 |
| Free cash flow | 0.01 | −0.19 | −0.25 | 0.15 | 0.55 | 0.13 | 0.06 | 0.18 | 0.19 | 0.23 |
| Growth | −1,384.9% | +273.8% | −75.8% | −55.3% | +206.7% | +4.4% | +18.6% | |||
| Buybacks | −0.04 | −0.06 | −0.02 | −0.07 | −0.07 | −0.05 | −0.05 | −0.06 | −0.10 | −0.09 |
| Dividends paid | −0.02 | −0.02 | −0.02 | −0.02 | −0.03 | −0.03 | −0.03 | −0.03 | −0.04 | −0.04 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.70 | 0.37 | 0.21 | 0.19 | 0.66 | 0.65 | 0.30 | 0.30 | 0.38 | 0.19 |
| Shareholders’ equity | 1.93 | 1.72 | 1.82 | 1.89 | 1.91 | 1.91 | 1.98 | 1.94 | 1.95 | 1.30 |
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 | ||||||||||
| 0.70 | 0.37 | 0.21 | 0.19 | 0.66 | 0.65 | 0.30 | 0.30 | 0.38 | 0.19 | |
| 2.34 | 2.71 | 2.74 | 2.89 | 1.24 | 2.36 | 3.29 | 2.74 | 2.43 | 2.21 | |
| 0.46 | 0.51 | 0.52 | 0.59 | 0.34 | 0.48 | 0.78 | 0.66 | 0.51 | 0.45 | |
| 0.31 | 0.33 | 0.35 | 0.36 | 0.34 | 0.35 | 0.48 | 0.52 | 0.51 | 0.35 | |
| 0.84 | 0.85 | 0.85 | 0.84 | 0.86 | 0.86 | 1.23 | 1.24 | 1.18 | 0.74 | |
| 5.41 | 5.59 | 5.68 | 5.99 | 4.50 | 5.94 | 8.16 | 7.38 | 6.73 | 5.86 | |
| Growth | +3.2% | +1.6% | +5.6% | −24.9% | +32.0% | +37.4% | −9.7% | −8.7% | −12.9% | |
| Liabilities | ||||||||||
| 3.47 | 3.85 | 3.85 | 4.10 | 2.59 | 4.03 | 6.17 | 5.43 | 4.78 | 4.56 | |
| Equity | ||||||||||
| 1.68 | 1.49 | 1.61 | 1.76 | 1.84 | 1.88 | 1.96 | 1.98 | 2.01 | 1.32 | |
| 1.93 | 1.72 | 1.82 | 1.89 | 1.91 | 1.91 | 1.98 | 1.94 | 1.95 | 1.30 | |
| Growth | −10.6% | +5.4% | +4.1% | +1.0% | +0.2% | +3.8% | −2.1% | +0.3% | −33.3% | |
| Per share and net cash | ||||||||||
| 69.9 | 67.7 | 67.0 | 65.2 | 62.9 | 63.4 | 62.0 | 59.8 | 56.7 | 54.1 | |
| calc | 27.54 | 25.43 | 27.10 | 28.99 | 30.35 | 30.15 | 32.01 | 32.49 | 34.37 | 24.01 |
Lines marked calc are worked out here from filed figures; point at one for how.