Loading…
Loading…
| 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,808 | 5,403 | 6,494 | 6,568 | 5,422 | 5,299 | 5,506 | 3,991 | 4,319 | 5,253 | 6,475 | 6,731 | 9,763 | 16,434 | 23,601 | 22,680 | 25,785 | 34,639 |
| Net income | — | — | 471 | 491 | -1,183 | -83 | -403 | -660 | -498 | -33 | 337 | 341 | 2,490 | 3,162 | 1,320 | 854 | 1,641 | 4,335 |
| Gross margin | 39.9% | 42.1% | 45.6% | 44.8% | 22.8% | 37.3% | 33.4% | 27.1% | 23.2% | 34.0% | 37.8% | 42.6% | 44.5% | 48.2% | 44.9% | 46.1% | 49.4% | 49.5% |
| Operating margin | -33.7% | 12.3% | 13.1% | 5.6% | -19.5% | 1.9% | -2.8% | -12.1% | -8.6% | 2.4% | 7.0% | 9.4% | 14.0% | 22.2% | 5.4% | 1.8% | 8.1% | 10.7% |
| Net margin | — | — | 7.3% | 7.5% | -21.8% | -1.6% | -7.3% | -16.5% | -11.5% | -0.6% | 5.2% | 5.1% | 25.5% | 19.2% | 5.6% | 3.8% | 6.4% | 12.5% |
| EPS | -5.15 | 0.45 | 0.64 | 0.66 | -1.6 | -0.11 | -0.53 | -0.84 | -0.6 | -0.03 | 0.32 | 0.3 | 2.06 | 2.57 | 0.84 | 0.53 | 1 | 2.65 |
| Free cash flow | -1,316 | 7 | -560 | 132 | -471 | -232 | -193 | -322 | 4 | -101 | -129 | 276 | 777 | 3,220 | 3,115 | 1,121 | 2,405 | 6,735 |
| Net debt | — | — | — | 300 | — | 1,172 | 1,392 | 1,452 | 171 | 210 | 172 | -980 | -1,265 | -2,222 | -2,992 | -2,770 | -2,920 | -6,705 |
| P/E | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 120.8 | 80.8 |