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 | 2.12 | 3.54 | 4.65 | 6.60 | 8.89 | 11.54 | 14.43 | 17.93 | 21.04 | 23.10 |
| Growth | +67.1% | +31.6% | +41.8% | +34.7% | +29.8% | +25.0% | +24.3% | +17.3% | +9.8% | |
| Operating income | 0.44 | 1.12 | 1.42 | 1.71 | 2.03 | 2.88 | 3.48 | 4.05 | 4.96 | 5.80 |
| Net income | 0.53 | 0.57 | 0.81 | 0.65 | 0.90 | 2.72 | 1.38 | 1.45 | 1.68 | 2.53 |
| Growth | +8.7% | +40.4% | −19.4% | +39.1% | +200.8% | −49.4% | +5.3% | +16.2% | +50.4% | |
| EPS, diluted | n/a | n/a | n/a | 0.06 | 0.23 | 1.16 | 0.14 | 0.14 | 0.04 | 0.90 |
| Growth | +283.3% | +404.3% | −87.9% | +0.0% | −71.4% | +2,150.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 20.8% | 31.6% | 30.5% | 25.9% | 22.8% | 25.0% | 24.1% | 22.6% | 23.6% | 25.1% |
| Net margin | 25.0% | 16.2% | 17.3% | 9.9% | 10.2% | 23.6% | 9.5% | 8.1% | 8.0% | 11.0% |
| Free cash flow margin | 3.0% | 21.7% | 11.2% | 14.6% | 11.9% | 6.1% | 2.5% | 8.9% | −1.5% | −0.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.75 | 1.48 | 1.36 | 2.14 | 2.53 | 2.77 | 3.13 | 4.08 | 4.65 | 5.97 |
| Capital expenditure | −0.69 | −0.71 | −0.84 | −1.18 | −1.47 | −2.07 | −2.78 | −2.49 | −4.98 | −6.02 |
| Free cash flow | 0.06 | 0.77 | 0.52 | 0.96 | 1.06 | 0.71 | 0.36 | 1.59 | −0.32 | −0.05 |
| Growth | +1,117.5% | −31.8% | +83.7% | +10.1% | −33.4% | −49.5% | +346.9% | −120.2% | ||
| Buybacks | −0.01 | 0.00 | −0.03 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.62 | −0.76 | −0.88 | −0.98 | −1.08 | −1.19 | −1.35 | −1.45 | −1.58 | −1.68 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.79 | 0.37 | 0.54 | 0.83 | 0.87 | 1.41 | 1.28 | 1.86 | 2.07 | 3.20 |
| Total debt | n/a | n/a | n/a | n/a | 0.00 | 0.43 | 0.46 | 1.52 | 0.85 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | 0.87 | 0.98 | 0.82 | 0.34 | 1.22 | n/a |
| Shareholders’ equity | 9.64 | 13.47 | 14.67 | 22.18 | 21.67 | 26.39 | 25.55 | 34.02 | 29.85 | 35.54 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.00 | 0.02 | 0.02 | 0.04 | 0.03 | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.79 | 0.37 | 0.54 | 0.83 | 0.87 | 1.41 | 1.28 | 1.86 | 2.07 | 3.20 | |
| 0.50 | 0.84 | 1.17 | 1.96 | 1.93 | 2.20 | 2.63 | 4.68 | 4.46 | 5.34 | |
| 0.10 | 0.11 | 0.14 | 0.24 | 0.22 | 0.40 | 0.53 | 0.51 | 0.45 | 0.58 | |
| 8.66 | 9.94 | 12.81 | 23.01 | 31.58 | 38.66 | 37.29 | 48.55 | 50.85 | n/a | |
| 0.50 | 1.30 | 3.86 | 6.55 | 6.63 | 8.98 | 8.79 | 14.49 | 14.10 | 19.21 | |
| 21.28 | 29.48 | 36.58 | 56.31 | 61.33 | 73.96 | 72.97 | 100.78 | 104.59 | 128.15 | |
| Growth | +38.6% | +24.1% | +53.9% | +8.9% | +20.6% | −1.3% | +38.1% | +3.8% | +22.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.00 | 0.43 | 0.46 | 1.52 | 0.85 | n/a | |
| calc | n/a | n/a | n/a | n/a | 0.00 | 0.43 | 0.46 | 1.52 | 0.85 | n/a |
| 11.63 | 16.00 | 21.91 | 34.13 | 39.66 | 47.57 | 47.42 | 66.77 | 74.74 | 92.61 | |
| Equity | ||||||||||
| −0.70 | −1.37 | −1.23 | −2.05 | −2.75 | −2.52 | −3.42 | −4.42 | −5.67 | −6.09 | |
| 9.64 | 13.47 | 14.67 | 22.18 | 21.67 | 26.39 | 25.55 | 34.02 | 29.85 | 35.54 | |
| Growth | +39.7% | +8.9% | +51.2% | −2.3% | +21.8% | −3.2% | +33.1% | −12.2% | +19.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 0.87 | 0.98 | 0.82 | 0.34 | 1.22 | n/a |
| n/a | 276.6 | 277.3 | 293.5 | 295.4 | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 48.72 | 52.89 | 75.55 | 73.36 | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.