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 | 39.84 | 41.81 | 48.65 | 153.57 | 160.40 | 174.07 | 180.52 | 195.27 | 247.12 | 274.90 |
| Growth | +4.9% | +16.4% | +215.7% | +4.5% | +8.5% | +3.7% | +8.2% | +26.6% | +11.2% | |
| Operating income | 3.09 | 3.94 | 4.16 | 8.08 | 8.15 | 7.94 | 8.45 | 8.54 | 9.42 | 9.20 |
| Net income | 1.84 | 2.23 | 2.65 | 5.12 | 8.49 | 5.42 | 6.78 | 5.16 | 3.43 | 5.96 |
| Growth | +21.1% | +18.5% | +93.5% | +65.8% | −36.2% | +25.1% | −23.9% | −33.5% | +73.5% | |
| EPS, diluted | 7.19 | 8.77 | 10.54 | 13.44 | 22.96 | 15.75 | 21.41 | 17.39 | 12.12 | 22.18 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.8% | 9.4% | 8.6% | 5.3% | 5.1% | 4.6% | 4.7% | 4.4% | 3.8% | 3.3% |
| Net margin | 4.6% | 5.3% | 5.4% | 3.3% | 5.3% | 3.1% | 3.8% | 2.6% | 1.4% | 2.2% |
| Free cash flow margin | 8.9% | 8.6% | 6.7% | 5.5% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.03 | 4.09 | 3.77 | 9.49 | 10.35 | 7.19 | 8.66 | 11.81 | 10.36 | 9.60 |
| Capital expenditure | −0.46 | −0.47 | −0.53 | −1.05 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 3.57 | 3.62 | 3.24 | 8.44 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +1.4% | −10.3% | +160.2% | |||||||
| Buybacks | −0.14 | −2.73 | −0.34 | −1.99 | −4.04 | −7.74 | −7.61 | −2.28 | −7.03 | −3.62 |
| Dividends paid | n/a | n/a | n/a | −0.02 | −0.02 | −1.34 | −1.38 | −1.45 | −1.57 | −1.61 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.19 | 2.97 | 3.86 | 4.62 | 10.18 | 5.08 | 5.92 | 7.82 | 7.55 | 7.68 |
| Total debt | n/a | 0.13 | 39.52 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | 2.84 | −35.67 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 13.70 | 13.71 | 41.03 | 45.34 | 50.32 | 47.11 | 44.68 | 46.22 | 41.03 | 41.71 |
| Debt to equity | n/a | 0.01 | 0.96 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 7.8% | 9.4% | 8.6% | 5.3% | 5.1% | 4.6% | 4.7% | 4.4% | 3.8% | 3.3% | |
| 7.5% | 8.6% | 7.4% | 4.3% | 6.8% | 3.9% | 4.7% | 2.8% | 2.1% | 2.8% | |
| 4.6% | 5.3% | 5.4% | 3.3% | 5.3% | 3.1% | 3.8% | 2.6% | 1.4% | 2.2% | |
| 8.9% | 8.6% | 6.7% | 5.5% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 24.6% | 24.0% | 24.5% | 9.2% | 8.8% | 7.5% | 7.3% | 7.6% | 6.0% | 5.3% | |
| 1.2% | 1.1% | 1.1% | 0.7% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 38.1% | 38.1% | 26.1% | 22.1% | 21.9% | 20.2% | 19.2% | 2.6% | 28.3% | 19.2% | |
| Returns | ||||||||||
| 13.4% | 16.3% | 6.4% | 11.3% | 16.9% | 11.5% | 15.2% | 11.2% | 8.4% | 14.3% | |
| n/a | 3.6% | 1.7% | 3.3% | 5.5% | 3.5% | 4.7% | 3.4% | 2.2% | 3.8% | |
| Balance and payout | ||||||||||
| n/a | 0.01 | 0.96 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 77.7% | 73.2% | 70.9% | 67.6% | 69.5% | 68.9% | 69.7% | 73.5% | 73.5% | |
| n/a | n/a | n/a | 0.3% | 0.2% | 24.7% | 20.4% | 28.1% | 45.6% | 27.0% | |
| 3.9% | 75.4% | 10.5% | 23.7% | n/a | n/a | n/a | n/a | n/a | n/a | |