Closing prices at the end of each trading day, from 13 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 | 24.41 | 40.79 | n/a | 67.83 | 62.75 | 75.73 | 92.77 | 95.92 | 86.01 | 75.10 |
| Growth | +67.1% | −7.5% | +20.7% | +22.5% | +3.4% | −10.3% | −12.7% | |||
| Net income | 1.65 | 1.46 | n/a | 2.81 | −0.13 | 3.97 | 2.06 | 1.13 | 0.64 | 1.31 |
| Growth | −11.4% | −104.8% | −48.2% | −45.0% | −43.3% | +103.9% | ||||
| EPS, diluted | 1.55 | 1.34 | n/a | 1.73 | −0.12 | 2.39 | 1.19 | 0.61 | 0.20 | 0.49 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 6.8% | 3.6% | n/a | 4.1% | −0.2% | 5.2% | 2.2% | 1.2% | 0.7% | 1.7% |
| Free cash flow margin | 6.6% | 5.7% | n/a | 4.8% | 6.9% | 1.3% | 1.6% | −1.7% | −4.2% | −5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.08 | 4.01 | n/a | 6.33 | 8.34 | 7.87 | 8.75 | 6.47 | 7.57 | 10.96 |
| Capital expenditure | −1.47 | −1.69 | n/a | −3.05 | −4.01 | −6.88 | −7.24 | −8.07 | −11.17 | −14.75 |
| Free cash flow | 1.61 | 2.32 | n/a | 3.28 | 4.33 | 0.99 | 1.52 | −1.60 | −3.60 | −3.79 |
| Growth | +43.7% | +32.2% | −77.1% | +52.6% | −205.7% | |||||
| Dividends paid | n/a | −0.64 | n/a | −0.62 | −0.73 | −1.34 | −0.88 | −0.44 | −0.50 | −0.55 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.30 | 5.14 | 8.39 | 6.78 | 9.93 | 12.69 | 14.40 | 11.22 | 15.05 | 16.24 |
| Total debt | n/a | 5.66 | 5.97 | 7.08 | 9.08 | 9.96 | 11.39 | 11.55 | 13.47 | 13.80 |
| Net cash (debt) | n/a | −0.52 | 2.42 | −0.31 | 0.86 | 2.73 | 3.01 | −0.33 | 1.59 | 2.44 |
| Shareholders’ equity | 69.69 | 79.87 | 97.15 | 116.85 | 122.64 | 134.74 | 141.89 | 168.24 | 165.38 | 166.19 |
| Debt to equity | n/a | 0.07 | 0.06 | 0.06 | 0.07 | 0.07 | 0.08 | 0.07 | 0.08 | 0.08 |
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 | ||||||||||
| 4.30 | 5.14 | 8.39 | 6.78 | 9.93 | 12.69 | 14.40 | 11.22 | 15.05 | 16.24 | |
| 6.49 | 8.49 | 11.91 | 13.86 | 14.19 | 16.10 | 19.49 | 20.26 | 20.28 | 22.77 | |
| 2.99 | 3.59 | 4.58 | 7.05 | 6.34 | 8.56 | 9.11 | 7.06 | 5.42 | 5.92 | |
| 45.35 | 53.01 | 67.29 | 89.26 | 100.01 | 115.49 | 124.27 | 147.62 | 153.02 | 165.99 | |
| 3.78 | 5.32 | 8.82 | 14.55 | 14.71 | 20.23 | 28.66 | 34.91 | 35.73 | 43.36 | |
| 159.83 | 192.72 | 256.28 | 323.97 | 343.70 | 391.00 | 441.28 | 490.10 | 490.42 | 518.97 | |
| Growth | +20.6% | +33.0% | +26.4% | +6.1% | +13.8% | +12.9% | +11.1% | +0.1% | +5.8% | |
| Liabilities | ||||||||||
| n/a | 5.66 | 5.97 | 7.08 | 9.08 | 9.96 | 11.39 | 11.55 | 13.47 | 13.80 | |
| calc | n/a | 5.66 | 5.97 | 7.08 | 9.08 | 9.96 | 11.39 | 11.55 | 13.47 | 13.80 |
| 90.14 | 112.85 | 159.13 | 207.12 | 221.05 | 256.26 | 299.39 | 321.85 | 325.04 | 352.78 | |
| Equity | ||||||||||
| 69.69 | 79.87 | 97.15 | 116.85 | 122.64 | 134.74 | 141.89 | 168.24 | 165.38 | 166.19 | |
| Growth | +14.6% | +21.6% | +20.3% | +5.0% | +9.9% | +5.3% | +18.6% | −1.7% | +0.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | −0.52 | 2.42 | −0.31 | 0.86 | 2.73 | 3.01 | −0.33 | 1.59 | 2.44 |
Lines marked calc are worked out here from filed figures; point at one for how.