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 | 23.49 | 26.55 | 29.68 | 28.92 | 28.67 | 34.48 | 37.12 | 33.11 | 27.92 | 30.85 |
| Growth | +13.1% | +11.8% | −2.6% | −0.8% | +20.2% | +7.7% | −10.8% | −15.7% | +10.5% | |
| Operating income | 0.88 | 0.95 | 1.15 | 0.11 | 0.89 | 1.56 | 2.07 | 1.47 | 0.77 | 0.82 |
| Net income | 0.52 | 0.40 | 0.72 | −0.20 | 0.58 | 1.11 | 1.43 | 0.90 | 0.39 | 0.57 |
| Growth | −23.1% | +78.1% | −128.5% | +89.6% | +28.8% | −36.7% | −56.6% | +45.7% | ||
| EPS, diluted | 5.68 | 4.48 | 8.10 | −2.44 | 7.43 | 15.10 | 21.80 | 15.84 | 7.29 | 10.93 |
| Growth | −21.1% | +80.8% | −130.1% | +103.2% | +44.4% | −27.3% | −54.0% | +49.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.4% | 12.6% | 12.5% | 11.4% | 11.1% | 12.2% | 13.0% | 12.5% | 11.8% | 11.2% |
| Operating margin | 3.7% | 3.6% | 3.9% | 0.4% | 3.1% | 4.5% | 5.6% | 4.4% | 2.8% | 2.7% |
| Net margin | 2.2% | 1.5% | 2.4% | −0.7% | 2.0% | 3.2% | 3.8% | 2.7% | 1.4% | 1.9% |
| Free cash flow margin | 0.8% | −0.3% | 0.5% | 2.5% | 4.3% | 1.0% | −0.3% | 1.9% | 3.7% | −0.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.36 | 0.12 | 0.27 | 0.86 | 1.36 | 0.42 | −0.03 | 0.71 | 1.13 | 0.06 |
| Capital expenditure | −0.16 | −0.20 | −0.14 | −0.14 | −0.12 | −0.08 | −0.08 | −0.08 | −0.09 | −0.10 |
| Free cash flow | 0.19 | −0.08 | 0.14 | 0.71 | 1.24 | 0.34 | −0.11 | 0.62 | 1.04 | −0.04 |
| Growth | −140.7% | +420.4% | +73.0% | −72.8% | −133.3% | +66.8% | −103.6% | |||
| Buybacks | −0.22 | −0.17 | −0.24 | −0.40 | −0.48 | −0.91 | −1.05 | −0.77 | −0.27 | −0.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.53 | 0.73 | 0.51 | 0.30 | 0.37 | 0.22 | 0.18 | 0.22 | 0.19 | 0.31 |
| Total debt | 2.70 | 2.93 | 3.24 | 2.64 | 2.10 | 2.24 | 3.18 | 2.15 | 2.77 | 3.08 |
| Net cash (debt) | −2.16 | −2.20 | −2.73 | −2.34 | −1.72 | −2.02 | −3.01 | −1.94 | −2.58 | −2.78 |
| Shareholders’ equity | 4.41 | 4.95 | 5.32 | 4.81 | 5.09 | 5.28 | 5.55 | 5.81 | 5.76 | 6.58 |
| Debt to equity | 0.61 | 0.59 | 0.61 | 0.55 | 0.41 | 0.42 | 0.57 | 0.37 | 0.48 | 0.47 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 23.49 | 26.55 | 29.68 | 28.92 | 28.67 | 34.48 | 37.12 | 33.11 | 27.92 | 30.85 | |
| Growth | +13.1% | +11.8% | −2.6% | −0.8% | +20.2% | +7.7% | −10.8% | −15.7% | +10.5% | |
| 20.34 | 23.20 | 25.98 | 25.62 | 25.48 | 30.27 | 32.29 | 28.96 | 24.63 | 27.39 | |
| 3.14 | 3.36 | 3.70 | 3.30 | 3.19 | 4.20 | 4.84 | 4.15 | 3.29 | 3.47 | |
| Growth | +6.8% | +10.2% | −10.9% | −3.3% | +31.7% | +15.1% | −14.2% | −20.6% | +5.3% | |
| 2.05 | 2.16 | 2.30 | 2.19 | 2.09 | 2.44 | 2.57 | 2.41 | 2.22 | 2.39 | |
| 0.88 | 0.95 | 1.15 | 0.11 | 0.89 | 1.56 | 2.07 | 1.47 | 0.77 | 0.82 | |
| Growth | +7.9% | +21.3% | −90.6% | +730.6% | +74.0% | +32.9% | −28.9% | −47.8% | +7.0% | |
| n/a | n/a | n/a | n/a | n/a | 1.44 | 1.88 | 1.16 | 0.49 | 0.72 | |
| 0.19 | 0.29 | 0.19 | 0.09 | 0.17 | 0.33 | 0.45 | 0.25 | 0.10 | 0.15 | |
| 0.52 | 0.40 | 0.72 | −0.20 | 0.58 | 1.11 | 1.43 | 0.90 | 0.39 | 0.57 | |
| Growth | −23.1% | +78.1% | −128.5% | +89.6% | +28.8% | −36.7% | −56.6% | +45.7% | ||
| Per share | ||||||||||
| 5.75 | 4.54 | 8.19 | −2.44 | 7.49 | 15.29 | 22.01 | 16.03 | 7.36 | 11.03 | |
| 5.68 | 4.48 | 8.10 | −2.44 | 7.43 | 15.10 | 21.80 | 15.84 | 7.29 | 10.93 | |
| Growth | −21.1% | +80.8% | −130.1% | +103.2% | +44.4% | −27.3% | −54.0% | +49.9% | ||
| 91.0 | 88.7 | 87.5 | 83.6 | 78.0 | 72.5 | 64.8 | 56.4 | 53.3 | 51.8 | |
| 92.0 | 89.8 | 88.4 | 83.6 | 78.6 | 73.4 | 65.5 | 57.0 | 53.8 | 52.3 | |
| Growth | −2.5% | −1.5% | −5.5% | −5.9% | −6.7% | −10.8% | −12.9% | −5.7% | −2.9% | |