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 | 1.13 | 1.65 | 2.15 | 2.41 | 2.32 | 2.95 | 4.38 | 5.86 | 7.00 | 9.01 |
| Growth | +45.8% | +30.7% | +12.1% | −3.9% | +27.2% | +48.6% | +33.8% | +19.5% | +28.6% | |
| Operating income | 0.24 | 0.47 | 0.27 | 0.81 | 0.70 | 0.92 | 1.53 | 2.26 | 2.94 | 3.86 |
| Net income | 0.18 | 0.42 | 0.33 | 0.86 | 0.63 | 0.84 | 1.35 | 2.09 | 2.85 | 3.51 |
| Growth | +129.8% | −22.5% | +162.1% | −26.2% | +32.5% | +60.8% | +54.3% | +36.6% | +23.1% | |
| EPS, diluted | 2.50 | 5.35 | 4.06 | 2.66 | 2.00 | 2.63 | 1.07 | 1.65 | 2.23 | 2.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 64.0% | 64.5% | 63.8% | 64.1% | 63.9% | 63.8% | 61.1% | 61.9% | 64.1% | 64.1% |
| Operating margin | 21.6% | 28.6% | 12.7% | 33.4% | 30.2% | 31.4% | 34.9% | 38.5% | 42.0% | 42.8% |
| Net margin | 16.3% | 25.7% | 15.3% | 35.7% | 27.4% | 28.5% | 30.9% | 35.6% | 40.7% | 39.0% |
| Free cash flow margin | 13.5% | 37.4% | 22.3% | 39.3% | 31.1% | 32.3% | 10.2% | 34.1% | 52.5% | 47.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.17 | 0.63 | 0.50 | 0.96 | 0.74 | 1.02 | 0.49 | 2.03 | 3.71 | 4.37 |
| Capital expenditure | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.06 | −0.04 | −0.03 | −0.03 | −0.12 |
| Free cash flow | 0.15 | 0.62 | 0.48 | 0.95 | 0.72 | 0.95 | 0.45 | 2.00 | 3.68 | 4.25 |
| Growth | +303.2% | −22.2% | +97.6% | −24.0% | +32.1% | −52.9% | +346.2% | +83.8% | +15.7% | |
| Buybacks | n/a | 0.00 | 0.00 | −0.27 | −0.40 | −0.41 | −0.67 | −0.11 | −0.42 | −1.60 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.57 | 0.86 | 0.65 | 1.11 | 0.89 | 0.62 | 0.67 | 1.94 | 2.76 | 1.96 |
| Shareholders’ equity | 1.11 | 1.66 | 2.14 | 2.89 | 3.32 | 3.98 | 4.89 | 7.22 | 9.99 | 12.37 |
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 | ||||||||||
| 64.0% | 64.5% | 63.8% | 64.1% | 63.9% | 63.8% | 61.1% | 61.9% | 64.1% | 64.1% | |
| 21.6% | 28.6% | 12.7% | 33.4% | 30.2% | 31.4% | 34.9% | 38.5% | 42.0% | 42.8% | |
| 21.5% | 28.8% | 13.4% | 35.8% | 31.9% | 31.6% | 36.1% | 41.3% | 46.6% | 47.2% | |
| 16.3% | 25.7% | 15.3% | 35.7% | 27.4% | 28.5% | 30.9% | 35.6% | 40.7% | 39.0% | |
| 13.5% | 37.4% | 22.3% | 39.3% | 31.1% | 32.3% | 10.2% | 34.1% | 52.5% | 47.2% | |
| Spending | ||||||||||
| 24.2% | 21.2% | 20.6% | 19.2% | 21.0% | 19.9% | 16.6% | 14.6% | 14.2% | 13.7% | |
| 6.7% | 5.3% | 3.0% | 2.6% | 2.9% | 2.8% | 2.1% | 2.0% | 1.8% | 1.6% | |
| 1.9% | 0.9% | 1.1% | 0.7% | 0.7% | 2.2% | 1.0% | 0.6% | 0.5% | 1.3% | |
| 24.0% | 10.9% | −13.6% | 0.3% | 14.1% | 9.7% | 14.5% | 13.8% | 12.6% | 17.4% | |
| Returns | ||||||||||
| 16.6% | 25.5% | 15.3% | 29.7% | 19.1% | 21.1% | 27.7% | 28.9% | 28.5% | 28.4% | |
| 10.7% | 17.2% | 10.6% | 20.5% | 13.4% | 14.7% | 20.0% | 21.0% | 20.3% | 18.1% | |
| Balance and payout | ||||||||||
| 35.9% | 32.5% | 30.5% | 30.8% | 29.9% | 30.6% | 27.9% | 27.5% | 28.8% | 36.4% | |
| n/a | 0.0% | 0.0% | 28.1% | 54.9% | 43.3% | 149.6% | 5.6% | 11.5% | 37.7% | |