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 | 37.58 | 45.62 | 56.44 | 70.36 | 103.80 | 117.98 | 135.48 | 140.10 | 145.51 | 174.58 |
| Growth | +21.4% | +23.7% | +24.7% | +47.5% | +13.7% | +14.8% | +3.4% | +3.9% | +20.0% | |
| Operating income | 1.26 | 1.20 | 1.46 | 1.78 | 3.08 | 1.78 | 1.32 | 2.93 | 3.18 | −7.62 |
| Net income | 0.56 | 0.83 | 0.90 | 1.32 | 1.81 | 1.35 | 1.20 | 2.70 | 3.31 | −6.67 |
| Growth | +47.3% | +8.7% | +46.8% | +36.9% | −25.5% | −10.8% | +124.8% | +22.3% | −301.9% | |
| EPS, diluted | 1.71 | 2.34 | 2.26 | 3.14 | 3.12 | 2.28 | 2.07 | 4.95 | 6.31 | −13.53 |
| Growth | +36.8% | −3.4% | +38.9% | −0.6% | −26.9% | −9.2% | +139.1% | +27.5% | −314.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | 12.3% | 12.5% | 12.6% | 11.7% | 8.1% |
| Operating margin | 3.4% | 2.6% | 2.6% | 2.5% | 3.0% | 1.5% | 1.0% | 2.1% | 2.2% | −4.4% |
| Net margin | 1.5% | 1.8% | 1.6% | 1.9% | 1.7% | 1.1% | 0.9% | 1.9% | 2.3% | −3.8% |
| Free cash flow margin | 4.1% | 2.3% | 1.0% | 1.1% | 4.5% | 2.8% | 3.9% | 5.2% | −0.3% | 2.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.85 | 1.49 | 1.23 | 1.48 | 5.50 | 4.21 | 6.26 | 8.05 | 0.15 | 5.09 |
| Capital expenditure | −0.31 | −0.42 | −0.68 | −0.73 | −0.87 | −0.91 | −1.00 | −0.80 | −0.64 | −0.77 |
| Free cash flow | 1.55 | 1.07 | 0.56 | 0.75 | 4.63 | 3.30 | 5.26 | 7.25 | −0.49 | 4.32 |
| Growth | −30.9% | −47.6% | +34.7% | +515.4% | −28.9% | +59.5% | +38.0% | −106.8% | ||
| Buybacks | −0.06 | −0.07 | −0.07 | −0.08 | −0.63 | −0.30 | −3.10 | −1.63 | −3.12 | −0.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.93 | 4.07 | 5.34 | 12.12 | 10.80 | 13.12 | 12.07 | 17.19 | 14.06 | 17.89 |
| Total debt | 4.66 | 4.70 | 6.69 | 13.73 | 16.78 | 18.84 | 18.02 | 17.83 | 18.53 | 17.40 |
| Net cash (debt) | −0.73 | −0.63 | −1.34 | −1.60 | −5.98 | −5.72 | −5.95 | −0.64 | −4.47 | 0.49 |
| Shareholders’ equity | 5.90 | 6.85 | 10.92 | 12.55 | 25.77 | 26.80 | 24.06 | 25.84 | 26.41 | 19.95 |
| Debt to equity | 0.79 | 0.69 | 0.61 | 1.09 | 0.65 | 0.70 | 0.75 | 0.69 | 0.70 | 0.87 |
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 | ||||||||||
| 3.93 | 4.07 | 5.34 | 12.12 | 10.80 | 13.12 | 12.07 | 17.19 | 14.06 | 17.89 | |
| 0.80 | 1.10 | 1.71 | 2.12 | 2.77 | 3.39 | 2.43 | 2.02 | 2.07 | 2.04 | |
| 4.71 | 4.75 | 7.02 | 6.86 | 18.65 | 19.77 | 18.81 | 17.56 | 17.56 | 10.84 | |
| 20.20 | 21.86 | 30.90 | 40.99 | 68.72 | 78.38 | 76.87 | 84.64 | 82.45 | 76.75 | |
| Growth | +8.2% | +41.4% | +32.7% | +67.6% | +14.1% | −1.9% | +10.1% | −2.6% | −6.9% | |
| Liabilities | ||||||||||
| 0.00 | 0.00 | 0.04 | 0.09 | 0.10 | 0.27 | 0.08 | 0.12 | 0.11 | 0.05 | |
| 4.65 | 4.70 | 6.65 | 13.64 | 16.68 | 18.57 | 17.94 | 17.71 | 18.42 | 17.35 | |
| calc | 4.66 | 4.70 | 6.69 | 13.73 | 16.78 | 18.84 | 18.02 | 17.83 | 18.53 | 17.40 |
| 14.14 | 14.98 | 19.88 | 28.30 | 42.76 | 51.35 | 52.63 | 58.69 | 55.94 | 56.69 | |
| Equity | ||||||||||
| 1.92 | 2.75 | 3.66 | 4.98 | 6.79 | 8.14 | 9.34 | 12.04 | 15.35 | 8.67 | |
| 5.90 | 6.85 | 10.92 | 12.55 | 25.77 | 26.80 | 24.06 | 25.84 | 26.41 | 19.95 | |
| Growth | +16.2% | +59.4% | +15.0% | +105.3% | +4.0% | −10.2% | +7.4% | +2.2% | −24.4% | |
| Per share and net cash | ||||||||||
| calc | −0.73 | −0.63 | −1.34 | −1.60 | −5.98 | −5.72 | −5.95 | −0.64 | −4.47 | 0.49 |
| 171.9 | 346.9 | 412.5 | 415.0 | 581.5 | 582.5 | 550.8 | 534.5 | 495.9 | 491.8 | |
| calc | 34.29 | 19.75 | 26.47 | 30.24 | 44.32 | 46.00 | 43.68 | 48.35 | 53.26 | 40.57 |
Lines marked calc are worked out here from filed figures; point at one for how.