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 | 6.53 | 6.46 | 6.87 | 7.21 | 7.13 | 9.84 | 15.43 | 14.80 | 17.19 | 18.00 |
| Growth | −1.1% | +6.5% | +4.9% | −1.1% | +37.9% | +56.9% | −4.1% | +16.1% | +4.7% | |
| Operating income | 0.30 | 0.29 | 0.31 | 0.33 | 0.37 | 0.79 | 1.27 | 0.95 | 0.84 | 0.86 |
| Net income | 0.17 | 0.14 | 0.17 | 0.18 | 0.25 | 0.53 | 1.00 | 0.60 | 0.43 | 0.49 |
| Growth | −16.8% | +20.8% | +9.8% | +38.0% | +109.3% | +87.3% | −39.6% | −28.6% | +14.3% | |
| EPS, diluted | 7.40 | 6.62 | 8.28 | 9.55 | 13.18 | 26.49 | 44.61 | 28.74 | 21.50 | 25.13 |
| Growth | −10.5% | +25.1% | +15.3% | +38.0% | +101.0% | +68.4% | −35.6% | −25.2% | +16.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.2% | 16.4% | 16.0% | 16.2% | 17.2% | 19.3% | 20.1% | 18.6% | 17.2% | 17.1% |
| Operating margin | 4.6% | 4.5% | 4.5% | 4.5% | 5.2% | 8.0% | 8.2% | 6.4% | 4.9% | 4.8% |
| Net margin | 2.6% | 2.2% | 2.4% | 2.6% | 3.6% | 5.4% | 6.5% | 4.1% | 2.5% | 2.7% |
| Free cash flow margin | 0.9% | 3.5% | −0.4% | 4.1% | n/a | 11.1% | 3.9% | 1.2% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.14 | 0.27 | 0.01 | 0.35 | 0.65 | 1.16 | 0.70 | 0.31 | 0.67 | 0.78 |
| Capital expenditure | −0.08 | −0.04 | −0.04 | −0.06 | n/a | −0.07 | −0.09 | −0.14 | n/a | n/a |
| Free cash flow | 0.06 | 0.22 | −0.03 | 0.29 | n/a | 1.09 | 0.60 | 0.17 | n/a | n/a |
| Growth | +266.6% | −113.5% | −44.8% | −71.6% | ||||||
| Buybacks | −0.22 | −0.04 | −0.11 | −0.02 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.18 | 0.24 | 0.05 | 0.07 | 0.04 |
| Total debt | 0.94 | 0.88 | 0.91 | 0.92 | 1.19 | 3.41 | 3.29 | 3.23 | n/a | n/a |
| Net cash (debt) | −0.93 | −0.88 | −0.90 | −0.92 | −1.18 | −3.23 | −3.06 | −3.18 | n/a | n/a |
| Shareholders’ equity | 0.28 | 0.39 | 0.47 | 0.65 | 0.91 | 2.12 | 2.90 | 3.24 | 3.50 | 3.89 |
| Debt to equity | 3.34 | 2.24 | 1.93 | 1.43 | 1.31 | 1.61 | 1.13 | 1.00 | n/a | n/a |
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 | ||||||||||
| 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.18 | 0.24 | 0.05 | 0.07 | 0.04 | |
| 0.89 | 0.83 | 1.07 | 0.99 | 0.88 | 0.72 | 0.96 | 1.77 | 1.98 | 2.14 | |
| 0.82 | 0.83 | 0.89 | 0.91 | 0.96 | 1.99 | 1.94 | 2.32 | 2.55 | 3.07 | |
| 0.13 | 0.16 | 0.18 | 0.20 | 0.56 | 2.27 | 1.78 | 2.01 | 2.04 | 2.28 | |
| 2.34 | 2.36 | 2.70 | 2.91 | 3.68 | 8.00 | 8.02 | 10.16 | 10.34 | 11.62 | |
| Growth | +0.9% | +14.4% | +8.0% | +26.3% | +117.7% | +0.2% | +26.7% | +1.7% | +12.4% | |
| Liabilities | ||||||||||
| 0.94 | 0.88 | 0.91 | 0.92 | 1.19 | 3.41 | 3.29 | 3.23 | n/a | n/a | |
| calc | 0.94 | 0.88 | 0.91 | 0.92 | 1.19 | 3.41 | 3.29 | 3.23 | n/a | n/a |
| Equity | ||||||||||
| 0.61 | 0.75 | 0.92 | 1.09 | 1.35 | 1.88 | 2.61 | 2.96 | 3.22 | 3.62 | |
| 0.28 | 0.39 | 0.47 | 0.65 | 0.91 | 2.12 | 2.90 | 3.24 | 3.50 | 3.89 | |
| Growth | +40.9% | +20.0% | +36.6% | +40.1% | +133.6% | +37.2% | +11.7% | +8.0% | +11.1% | |
| Per share and net cash | ||||||||||
| calc | −0.93 | −0.88 | −0.90 | −0.92 | −1.18 | −3.23 | −3.06 | −3.18 | n/a | n/a |
| 21.1 | 20.9 | 19.5 | 19.3 | 19.3 | 23.2 | 21.7 | 20.4 | 19.6 | 19.3 | |
| calc | 13.23 | 18.85 | 24.27 | 33.52 | 46.85 | 91.23 | 133.88 | 158.99 | 178.27 | 202.09 |
Lines marked calc are worked out here from filed figures; point at one for how.