How the number is built. Four grades for balance sheet, profitability, cash flow and growth, each from 0 to 5. More points is better, 20 is the maximum. The four grades are weighted equally and added; there is no weighting key and no markdown from the weakest grade. If a grade is missing because data is missing, it is not estimated: the total is then withheld and the page names what is missing. The share valuation does not enter the sum; it sits alongside as a range.
No reliable range can be derived for this company. The reason is given below.
All values from audited annual reports filed with the US regulator SEC. No value is estimated, none smoothed.
| Grade | Points | Basis |
|---|---|---|
| Balance sheet | 1/5 | Equity ratio 4.6%How this grade is builtEquity ratio4.6%1/51: ≥ 4.0%2: ≥ 6.0%3: ≥ 8.0%4: ≥ 11.0%5: ≥ 15.0%Next step: at least 6.0% for grade 2 Mean 1 / 1 = 1.00, rounded 1 |
| Profitability | 3/5 | Operating margin 19.9% · Return on equity 13.2%How this grade is builtOperating margin19.9%3/51: ≥ 0.0%2: ≥ 5.0%3: ≥ 12.0%4: ≥ 20.0%5: ≥ 30.0%Next step: at least 20.0% for grade 4 Return on equity13.2%3/51: ≥ 0.0%2: ≥ 5.0%3: ≥ 10.0%4: ≥ 18.0%5: ≥ 25.0%Next step: at least 18.0% for grade 4 Mean 3 + 3 / 2 = 3.00, rounded 3 |
| Cash flow | — | No grade, because data is missing. It is not estimated. |
| Growth | 4/5 | Revenue growth per year 11.7% · Operating income per year 18.3%How this grade is builtRevenue growth per year11.7%3/51: ≥ 0.0%2: ≥ 3.0%3: ≥ 8.0%4: ≥ 15.0%5: ≥ 25.0%Next step: at least 15.0% for grade 4 Operating income per year18.3%4/51: ≥ 0.0%2: ≥ 3.0%3: ≥ 8.0%4: ≥ 15.0%5: ≥ 25.0%Next step: at least 25.0% for grade 5 Mean 3 + 4 / 2 = 3.50, rounded 4 |
Each grade is the rounded mean of two or three key figures, each placed on a five-step scale. Open the derivation under a grade to see, for every figure, the measured value, the step it reached and what the next step would have required.
No range is reported for this company. Not enough history.
Too few graded companies in this industry at present to place this one.
Every figure comes from the annual report of that year and has not been revised afterwards. Amounts in USD.
Swipe sideways for all columns.
| Year | Revenue | Operating profit | Free cash flow | Earnings per share | Shares | Net debt |
|---|---|---|---|---|---|---|
| 2015 | 2.62 bn | 590.00 m | 1.05 bn | — | — | -2.72 bn |
| 2016 | 4.11 bn | 712.00 m | 1.20 bn | — | — | -2.52 bn |
| 2017 | 8.79 bn | 1.46 bn | 3.17 bn | — | — | -5.00 bn |
| 2018 | 6.64 bn | 1.18 bn | 2.87 bn | — | — | -3.40 bn |
| 2019 | 16.26 bn | 2.30 bn | 2.66 bn | — | — | -2.77 bn |
| 2020 | 14.76 bn | 2.21 bn | 4.15 bn | — | — | -5.73 bn |
| 2021 | 26.32 bn | 4.19 bn | 10.29 bn | — | — | -6.51 bn |
| 2022 | 7.62 bn | -5.66 bn | 6.26 bn | — | — | -4.12 bn |
| 2023 | 28.19 bn | 4.59 bn | 4.98 bn | — | — | -8.81 bn |
| 2024 | 20.69 bn | 5.63 bn | 1.88 bn | — | — | -7.95 bn |
| 2025 | 25.68 bn | 5.11 bn | 5.16 bn | — | 203.81 k | -9.05 bn |
Expected on 3 Aug 2027 (estimated from the rhythm of earlier filings, ± 21 days). Grades can change after a report; the page is then rebuilt.
| Produced by | Florian Maier |
| Completed on | 14.10.2026 03:58 |
| Price as of | 12 Oct 2026 |
| Latest filing | 10-Q, 10 Aug 2026 |
| Method version | 2.7.0 |
| Time horizon | The grades describe a state that can change with every annual report, so roughly quarterly. The historical analysis is computed over 36 months. |
| Own position | Not disclosed individually, see the risk notice. |
| Earlier analyses | The list of all analyses of this company from the past twelve months will appear once twelve months of analyses exist. This run is the start of the series. |
This is not investment advice. Limits of the method, assumptions and conflicts of interest: risk notice.