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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 47.2% | 44.6% | 48.8% | 43.0% | 56.1% | 54.5% | 55.5% | 55.6% | 55.2% | |
| −1.1% | −3.5% | −2.5% | −7.1% | 7.0% | 7.7% | 11.0% | 14.3% | 13.1% | |
| −1.9% | −4.2% | −4.4% | −9.3% | 5.0% | 5.3% | 8.8% | 12.7% | 11.2% | |
| 3.8% | −3.2% | −8.7% | −7.8% | 4.5% | 3.8% | 10.3% | 10.3% | 9.4% | |
| 11.8% | 8.6% | 4.9% | 5.0% | 7.8% | 6.7% | 7.7% | 16.2% | 16.6% | |
| Spending | |||||||||
| 8.6% | 8.2% | 8.7% | 9.8% | 10.2% | 8.1% | 8.8% | 8.8% | 9.5% | |
| 38.2% | 39.2% | 37.9% | 39.4% | 37.1% | 35.2% | 33.9% | 32.8% | 33.2% | |
| 6.1% | 7.3% | 7.4% | 7.0% | 8.4% | 7.3% | 7.0% | 4.8% | 5.2% | |
| n/a | n/a | n/a | n/a | 10.0% | 27.6% | −17.1% | 18.9% | 15.5% | |
| Returns | |||||||||
| 1.1% | −1.0% | −3.4% | −2.8% | 2.0% | 1.7% | 4.7% | 4.7% | 4.4% | |
| n/a | −0.8% | −2.4% | −1.9% | 1.3% | 1.1% | 3.3% | 3.4% | 3.1% | |
| Balance and payout | |||||||||
| n/a | 0.00 | 0.17 | 0.21 | 0.21 | 0.23 | 0.23 | 0.21 | 0.19 | |
| n/a | 16.3% | 30.2% | 31.8% | 31.2% | 32.5% | 30.4% | 29.0% | 30.2% | |
| n/a | n/a | n/a | n/a | 14.4% | 29.9% | 11.9% | 12.8% | 16.9% | |
| n/a | n/a | 0.0% | 0.0% | 8.4% | 17.2% | 15.9% | 8.1% | 48.7% | |