Closing prices at the end of each trading day, from 9 Apr 2019. 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 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.79 | 7.15 | 7.51 | 6.83 | 8.29 | 8.72 | 9.46 | 9.91 | 10.40 |
| Growth | +5.3% | +5.0% | −9.0% | +21.3% | +5.1% | +8.5% | +4.8% | +4.9% | |
| Operating income | −0.08 | −0.25 | −0.19 | −0.48 | 0.58 | 0.67 | 1.04 | 1.41 | 1.36 |
| Net income | 0.26 | −0.23 | −0.66 | −0.53 | 0.38 | 0.34 | 0.97 | 1.02 | 0.98 |
| Growth | −188.7% | −10.9% | +190.7% | +4.5% | −3.7% | ||||
| EPS, diluted | 0.52 | −0.46 | −1.34 | −1.09 | 0.76 | 0.68 | 1.96 | 2.05 | 1.98 |
| Growth | −188.5% | −10.5% | +188.2% | +4.6% | −3.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.2% | 44.6% | 48.8% | 43.0% | 56.1% | 54.5% | 55.5% | 55.6% | 55.2% |
| Operating margin | −1.1% | −3.5% | −2.5% | −7.1% | 7.0% | 7.7% | 11.0% | 14.3% | 13.1% |
| Net margin | 3.8% | −3.2% | −8.7% | −7.8% | 4.5% | 3.8% | 10.3% | 10.3% | 9.4% |
| Free cash flow margin | 11.8% | 8.6% | 4.9% | 5.0% | 7.8% | 6.7% | 7.7% | 16.2% | 16.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.22 | 1.14 | 0.92 | 0.82 | 1.35 | 1.22 | 1.39 | 2.08 | 2.27 |
| Capital expenditure | −0.42 | −0.52 | −0.55 | −0.48 | −0.70 | −0.64 | −0.66 | −0.47 | −0.54 |
| Free cash flow | 0.80 | 0.62 | 0.37 | 0.34 | 0.65 | 0.58 | 0.73 | 1.60 | 1.73 |
| Growth | −23.3% | −40.4% | −6.3% | +87.5% | −9.9% | +25.6% | +119.7% | +7.7% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.68 |
| Dividends paid | n/a | n/a | 0.00 | 0.00 | −0.05 | −0.10 | −0.12 | −0.13 | −0.17 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.17 | 0.23 | 0.82 | 1.56 | 1.58 | 0.98 | 1.09 | 1.68 | 1.53 |
| Total debt | n/a | 0.00 | 3.22 | 3.95 | 3.97 | 4.54 | 4.68 | 4.54 | 4.16 |
| Net cash (debt) | n/a | 0.23 | −2.40 | −2.39 | −2.39 | −3.56 | −3.58 | −2.86 | −2.64 |
| Shareholders’ equity | 23.03 | 22.64 | 19.30 | 18.82 | 19.26 | 19.68 | 20.62 | 21.55 | 22.03 |
| Debt to equity | n/a | 0.00 | 0.17 | 0.21 | 0.21 | 0.23 | 0.23 | 0.21 | 0.19 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.17 | 0.23 | 0.82 | 1.56 | 1.58 | 0.98 | 1.09 | 1.68 | 1.53 | |
| n/a | 1.44 | 1.51 | 1.64 | 1.90 | 2.11 | 2.32 | 2.27 | 2.39 | |
| n/a | 2.80 | 3.11 | 3.43 | 3.71 | 4.03 | 4.37 | 4.39 | 4.77 | |
| n/a | 8.90 | 8.91 | 8.91 | 8.91 | 8.93 | 8.93 | 8.95 | 9.26 | |
| n/a | 27.06 | 27.66 | 27.60 | 28.00 | 29.17 | 29.61 | 30.35 | 31.56 | |
| Growth | +2.2% | −0.2% | +1.4% | +4.2% | +1.5% | +2.5% | +4.0% | ||
| Liabilities | |||||||||
| n/a | 0.00 | 3.22 | 3.95 | 3.97 | 4.54 | 4.68 | 4.54 | 4.16 | |
| calc | n/a | 0.00 | 3.22 | 3.95 | 3.97 | 4.54 | 4.68 | 4.54 | 4.16 |
| n/a | 4.42 | 8.35 | 8.78 | 8.74 | 9.49 | 8.99 | 8.79 | 9.52 | |
| Equity | |||||||||
| 23.03 | 22.64 | 19.30 | 18.82 | 19.26 | 19.68 | 20.62 | 21.55 | 22.03 | |
| Growth | −1.7% | −14.7% | −2.5% | +2.3% | +2.2% | +4.8% | +4.5% | +2.2% | |
| Per share and net cash | |||||||||
| calc | n/a | 0.23 | −2.40 | −2.39 | −2.39 | −3.56 | −3.58 | −2.86 | −2.64 |
| n/a | n/a | 488.3 | 489.2 | 490.1 | 490.1 | 493.2 | 494.6 | 487.4 | |
| calc | n/a | n/a | 39.53 | 38.47 | 39.29 | 40.15 | 41.81 | 43.58 | 45.20 |
Lines marked calc are worked out here from filed figures; point at one for how.