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 | 135.99 | 177.87 | 232.89 | 280.52 | 386.06 | 469.82 | 513.98 | 574.79 | 637.96 | 716.92 |
| Growth | +30.8% | +30.9% | +20.5% | +37.6% | +21.7% | +9.4% | +11.8% | +11.0% | +12.4% | |
| Operating income | 4.19 | 4.11 | 12.42 | 14.54 | 22.90 | 24.88 | 12.25 | 36.85 | 68.59 | 79.98 |
| Net income | 2.37 | 3.03 | 10.07 | 11.59 | 21.33 | 33.36 | −2.72 | 30.43 | 59.25 | 77.67 |
| Growth | +27.9% | +232.1% | +15.0% | +84.1% | +56.4% | −108.2% | +94.7% | +31.1% | ||
| EPS, diluted | 4.90 | 6.15 | 20.14 | 23.01 | 2.09 | 3.24 | −0.27 | 2.90 | 5.53 | 7.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.1% | 2.3% | 5.3% | 5.2% | 5.9% | 5.3% | 2.4% | 6.4% | 10.8% | 11.2% |
| Net margin | 1.7% | 1.7% | 4.3% | 4.1% | 5.5% | 7.1% | −0.5% | 5.3% | 9.3% | 10.8% |
| Free cash flow margin | 7.7% | 3.6% | 7.4% | 7.7% | 6.7% | −3.1% | −3.3% | 5.6% | 5.2% | 1.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 17.20 | 18.37 | 30.72 | 38.51 | 66.06 | 46.33 | 46.75 | 84.95 | 115.88 | 139.51 |
| Capital expenditure | −6.74 | −11.96 | −13.43 | −16.86 | −40.14 | −61.05 | −63.65 | −52.73 | −83.00 | −131.82 |
| Free cash flow | 10.47 | 6.41 | 17.30 | 21.65 | 25.92 | −14.73 | −16.89 | 32.22 | 32.88 | 7.70 |
| Growth | −38.8% | +169.8% | +25.2% | +19.7% | −156.8% | +2.1% | −76.6% | |||
| Buybacks | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −6.00 | 0.00 | 0.00 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.33 | 20.52 | 31.75 | 36.09 | 42.12 | 36.22 | 53.89 | 73.39 | 78.78 | 86.81 |
| Total debt | 8.75 | 24.84 | 24.87 | 24.72 | 32.97 | 50.24 | 70.15 | 66.81 | 57.64 | 68.40 |
| Net cash (debt) | 10.58 | −4.32 | 6.88 | 11.37 | 9.15 | −14.02 | −16.26 | 6.58 | 21.14 | 18.41 |
| Shareholders’ equity | 19.29 | 27.71 | 43.55 | 62.06 | 93.40 | 138.25 | 146.04 | 201.88 | 285.97 | 411.07 |
| Debt to equity | 0.45 | 0.90 | 0.57 | 0.40 | 0.35 | 0.36 | 0.48 | 0.33 | 0.20 | 0.17 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 3.1% | 2.3% | 5.3% | 5.2% | 5.9% | 5.3% | 2.4% | 6.4% | 10.8% | 11.2% | |
| 2.9% | 2.1% | 4.8% | 5.0% | 6.3% | 8.1% | −1.2% | 6.5% | 10.8% | 13.6% | |
| 1.7% | 1.7% | 4.3% | 4.1% | 5.5% | 7.1% | −0.5% | 5.3% | 9.3% | 10.8% | |
| 7.7% | 3.6% | 7.4% | 7.7% | 6.7% | −3.1% | −3.3% | 5.6% | 5.2% | 1.1% | |
| Spending | ||||||||||
| 1.8% | 2.1% | 1.9% | 1.9% | 1.7% | 1.9% | 2.3% | 2.1% | 1.8% | 1.6% | |
| 5.0% | 6.7% | 5.8% | 6.0% | 10.4% | 13.0% | 12.4% | 9.2% | 13.0% | 18.4% | |
| 36.6% | 20.2% | 10.6% | 17.0% | 11.8% | 12.6% | n/a | 19.0% | 13.5% | 19.6% | |
| Returns | ||||||||||
| 12.3% | 10.9% | 23.1% | 18.7% | 22.8% | 24.1% | −1.9% | 15.1% | 20.7% | 18.9% | |
| 2.8% | 2.3% | 6.2% | 5.1% | 6.6% | 7.9% | −0.6% | 5.8% | 9.5% | 9.5% | |
| Balance and payout | ||||||||||
| 0.45 | 0.90 | 0.57 | 0.40 | 0.35 | 0.36 | 0.48 | 0.33 | 0.20 | 0.17 | |
| n/a | n/a | n/a | n/a | 0.0% | n/a | n/a | 0.0% | 0.0% | n/a | |