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 | 8.39 | 9.05 | 9.82 | 10.74 | 9.91 | 11.89 | 12.68 | 14.24 | 16.75 | 20.07 |
| Growth | +7.9% | +8.6% | +9.3% | −7.7% | +19.9% | +6.7% | +12.3% | +17.6% | +19.9% | |
| Operating income | 0.45 | 1.29 | 1.51 | 1.52 | −0.08 | 1.20 | 1.65 | 2.34 | 2.60 | 3.61 |
| Net income | 0.35 | 0.10 | 1.67 | 4.70 | −0.08 | 1.04 | 0.70 | 1.59 | 1.85 | 2.89 |
| Growth | −70.0% | +1,506.7% | +181.3% | −101.7% | −32.9% | +128.1% | +16.0% | +56.7% | ||
| EPS, diluted | 0.25 | 0.08 | 1.19 | 3.33 | −0.08 | 0.69 | 0.45 | 1.07 | 1.25 | 1.94 |
| Growth | −68.0% | +1,387.5% | +179.8% | −102.4% | −34.8% | +137.8% | +16.8% | +55.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 71.1% | 71.3% | 71.4% | 71.0% | 65.0% | 68.8% | 68.8% | 69.5% | 68.6% | 69.0% |
| Operating margin | 5.3% | 14.2% | 15.3% | 14.1% | −0.8% | 10.1% | 13.0% | 16.5% | 15.5% | 18.0% |
| Net margin | 4.1% | 1.1% | 17.0% | 43.8% | −0.8% | 8.8% | 5.5% | 11.2% | 11.0% | 14.4% |
| Free cash flow margin | 9.6% | 12.2% | −0.1% | 12.8% | 11.4% | 11.1% | 7.4% | 12.6% | 15.8% | 18.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.18 | 1.43 | 0.31 | 1.84 | 1.51 | 1.87 | 1.53 | 2.50 | 3.44 | 4.53 |
| Capital expenditure | −0.38 | −0.32 | −0.32 | −0.46 | −0.38 | −0.55 | −0.59 | −0.71 | −0.79 | −0.88 |
| Free cash flow | 0.81 | 1.11 | −0.01 | 1.38 | 1.13 | 1.32 | 0.94 | 1.79 | 2.65 | 3.66 |
| Growth | +37.3% | −100.5% | −17.7% | +16.3% | −28.7% | +91.0% | +47.6% | +38.3% | ||
| Buybacks | 0.00 | n/a | 0.00 | 0.00 | −0.54 | 0.00 | 0.00 | n/a | n/a | n/a |
| Dividends paid | n/a | n/a | 0.00 | 0.00 | −0.03 | −0.06 | −0.06 | −0.03 | 0.00 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.20 | 0.19 | 0.15 | 0.22 | 1.73 | 1.93 | 0.93 | 0.87 | 0.41 | 1.97 |
| Total debt | 5.67 | 3.82 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −5.47 | −3.63 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 6.73 | 7.01 | 8.73 | 13.88 | 15.33 | 16.62 | 17.57 | 19.28 | 21.77 | 24.23 |
| Debt to equity | 0.84 | 0.54 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 1.18 | 1.43 | 0.31 | 1.84 | 1.51 | 1.87 | 1.53 | 2.50 | 3.44 | 4.53 | |
| Growth | +20.6% | −78.3% | +492.3% | −17.9% | +24.0% | −18.4% | +64.0% | +37.2% | +32.0% | |
| 0.82 | 0.84 | 0.89 | 1.01 | 1.12 | 1.09 | 1.14 | 1.20 | 1.27 | 1.37 | |
| Investment | ||||||||||
| −0.38 | −0.32 | −0.32 | −0.46 | −0.38 | −0.55 | −0.59 | −0.71 | −0.79 | −0.88 | |
| calc | 0.81 | 1.11 | −0.01 | 1.38 | 1.13 | 1.32 | 0.94 | 1.79 | 2.65 | 3.66 |
| Growth | +37.3% | −100.5% | −17.7% | +16.3% | −28.7% | +91.0% | +47.6% | +38.3% | ||
| calc | 0.59 | 0.79 | −0.00 | 0.97 | 0.80 | 0.92 | 0.65 | 1.22 | 1.78 | 2.45 |
| −0.89 | −1.01 | −1.92 | −5.04 | −0.41 | −1.60 | −2.01 | −2.57 | −5.69 | −2.64 | |
| Financing | ||||||||||
| −0.21 | 0.11 | 1.43 | 2.97 | 0.29 | −0.10 | −0.55 | 0.01 | 1.81 | −0.40 | |
| n/a | n/a | 0.00 | 0.00 | −0.03 | −0.06 | −0.06 | −0.03 | 0.00 | n/a | |
| 0.00 | n/a | 0.00 | 0.00 | −0.54 | 0.00 | 0.00 | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.