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 | 2.07 | 2.16 | 2.29 | 2.31 | 2.55 | 2.92 | 2.80 | 2.67 | 2.57 | 2.58 |
| Growth | +4.4% | +6.0% | +1.0% | +10.1% | +14.8% | −4.1% | −4.7% | −3.9% | +0.7% | |
| Operating income | 0.06 | 0.12 | −0.10 | 0.23 | 0.42 | 0.50 | 0.48 | 0.34 | 0.27 | 0.05 |
| Net income | 0.03 | 0.12 | 0.37 | 1.76 | 3.81 | 4.25 | −3.63 | −0.64 | −1.84 | 0.76 |
| Growth | +370.2% | +199.1% | +381.0% | +116.9% | +11.5% | −185.3% | ||||
| EPS, diluted | 0.88 | 4.07 | 12.10 | 58.27 | 126.47 | 140.83 | −121.79 | −21.82 | −65.36 | 27.85 |
| Growth | +362.5% | +197.3% | +381.6% | +117.0% | +11.4% | −186.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 55.0% | 55.0% | 53.4% | 54.4% | 56.5% | 56.1% | 55.9% | 53.4% | 53.7% | 51.9% |
| Operating margin | 2.7% | 5.5% | −4.5% | 9.9% | 16.6% | 17.1% | 17.2% | 12.6% | 10.5% | 1.8% |
| Net margin | 1.3% | 5.7% | 16.0% | 76.1% | 149.8% | 145.6% | −129.5% | −23.9% | −71.9% | 29.4% |
| Free cash flow margin | 3.6% | −0.3% | 6.8% | 15.5% | 18.7% | 18.3% | 2.9% | 8.2% | 11.3% | 14.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.22 | 0.10 | 0.29 | 0.46 | 0.58 | 0.67 | 0.19 | 0.37 | 0.46 | 0.53 |
| Capital expenditure | −0.14 | −0.11 | −0.13 | −0.10 | −0.11 | −0.13 | −0.11 | −0.16 | −0.17 | −0.16 |
| Free cash flow | 0.07 | −0.01 | 0.16 | 0.36 | 0.48 | 0.54 | 0.08 | 0.22 | 0.29 | 0.37 |
| Growth | −109.6% | +130.9% | +32.6% | +12.4% | −84.8% | +167.4% | +32.7% | +29.4% | ||
| Buybacks | 0.00 | −0.00 | −0.05 | −0.03 | −0.10 | −0.05 | −0.22 | −0.43 | −0.20 | −0.30 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.46 | 0.38 | 0.43 | 0.66 | 0.66 | 0.47 | 0.43 | 0.40 | 0.49 | 0.53 |
| Total debt | n/a | n/a | 0.44 | 0.01 | 0.01 | 0.01 | 1.20 | 1.20 | 1.20 | 1.20 |
| Net cash (debt) | n/a | n/a | −0.01 | 0.65 | 0.65 | 0.46 | −0.76 | −0.80 | −0.71 | −0.67 |
| Shareholders’ equity | 2.58 | 2.93 | 4.02 | 5.76 | 9.89 | 13.69 | 9.62 | 8.74 | 6.57 | 7.45 |
| Debt to equity | n/a | n/a | 0.11 | 0.00 | 0.00 | 0.00 | 0.12 | 0.14 | 0.18 | 0.16 |
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 | ||||||||||
| 55.0% | 55.0% | 53.4% | 54.4% | 56.5% | 56.1% | 55.9% | 53.4% | 53.7% | 51.9% | |
| 2.7% | 5.5% | −4.5% | 9.9% | 16.6% | 17.1% | 17.2% | 12.6% | 10.5% | 1.8% | |
| 2.0% | 4.5% | 22.4% | 97.8% | 193.2% | 186.5% | −167.9% | −31.8% | −91.3% | 38.5% | |
| 1.3% | 5.7% | 16.0% | 76.1% | 149.8% | 145.6% | −129.5% | −23.9% | −71.9% | 29.4% | |
| 3.6% | −0.3% | 6.8% | 15.5% | 18.7% | 18.3% | 2.9% | 8.2% | 11.3% | 14.5% | |
| Spending | ||||||||||
| 9.9% | 11.6% | 8.7% | 8.8% | 8.6% | 8.9% | 9.2% | 9.3% | 11.5% | 10.7% | |
| 39.4% | 37.3% | 36.5% | 35.7% | 31.4% | 30.0% | 29.5% | 31.5% | 31.7% | 32.7% | |
| 6.8% | 5.2% | 5.7% | 4.3% | 4.3% | 4.6% | 4.0% | 5.9% | 6.5% | 6.1% | |
| 37.4% | −25.0% | 28.7% | 22.2% | 22.4% | 21.9% | n/a | n/a | n/a | 23.7% | |
| Returns | ||||||||||
| 1.0% | 4.2% | 9.1% | 30.5% | 38.6% | 31.1% | −37.7% | −7.3% | −28.1% | 10.2% | |
| 0.7% | 2.9% | 6.5% | 22.0% | 29.4% | 23.9% | −26.9% | −5.2% | −19.7% | 7.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | 0.11 | 0.00 | 0.00 | 0.00 | 0.12 | 0.14 | 0.18 | 0.16 | |
| 33.0% | 31.4% | 28.3% | 28.1% | 23.8% | 23.1% | 28.8% | 28.9% | 29.8% | 29.5% | |
| 0.0% | n/a | 31.4% | 7.8% | 21.0% | 9.3% | 264.3% | 196.5% | 70.3% | 78.9% | |