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 | 0.84 | 0.97 | 1.19 | 1.40 | 1.66 | 1.94 | 2.18 | 2.46 | 2.74 | 3.25 |
| Growth | +15.2% | +23.5% | +17.4% | +18.5% | +17.2% | +12.3% | +12.5% | +11.4% | +18.7% | |
| Operating income | 0.14 | 0.17 | 0.27 | 0.36 | 0.29 | 0.43 | 0.45 | 0.28 | 0.01 | −0.07 |
| Net income | 0.09 | 0.12 | 0.24 | 0.31 | 0.23 | 0.29 | 0.37 | 0.38 | 0.14 | 0.01 |
| Growth | +44.2% | +94.2% | +32.2% | −27.9% | +28.8% | +26.3% | +1.5% | −62.9% | −95.0% | |
| EPS, diluted | 2.62 | 3.66 | 6.54 | 0.86 | 0.59 | 0.74 | 0.93 | 0.92 | 0.34 | 0.02 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 79.2% | 77.2% | 77.4% | 79.3% | 81.4% | 81.6% | 81.0% | 80.0% | 79.6% | 78.9% |
| Operating margin | 17.3% | 18.0% | 23.0% | 26.0% | 17.4% | 22.2% | 20.7% | 11.5% | 0.2% | −2.2% |
| Net margin | 10.2% | 12.7% | 20.0% | 22.5% | 13.7% | 15.1% | 16.9% | 15.3% | 5.1% | 0.2% |
| Free cash flow margin | 21.7% | 21.8% | 25.7% | 32.7% | 29.3% | 17.8% | 20.3% | 15.2% | −6.8% | 3.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.20 | 0.23 | 0.34 | 0.46 | 0.49 | 0.47 | 0.48 | 0.49 | 0.39 | 0.43 |
| Capital expenditure | −0.02 | −0.02 | −0.03 | 0.00 | 0.00 | −0.12 | −0.04 | −0.12 | −0.58 | −0.31 |
| Free cash flow | 0.18 | 0.21 | 0.31 | 0.46 | 0.49 | 0.35 | 0.44 | 0.37 | −0.19 | 0.12 |
| Growth | +15.6% | +45.5% | +49.7% | +6.2% | −28.8% | +28.2% | −16.1% | −150.0% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.50 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.57 | 1.21 | 1.10 | 1.07 | 3.69 | 3.80 | 5.00 | 5.20 | 4.68 | 1.63 |
| Total debt | 0.34 | 0.00 | 0.00 | 0.00 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 |
| Net cash (debt) | 0.23 | 1.21 | 1.10 | 1.07 | 2.71 | 2.81 | 4.01 | 4.21 | 3.69 | 0.64 |
| Shareholders’ equity | 1.65 | 2.65 | 3.02 | 3.41 | 5.38 | 5.71 | 6.87 | 7.34 | 7.55 | 8.33 |
| Debt to equity | 0.20 | 0.00 | 0.00 | 0.00 | 0.18 | 0.17 | 0.14 | 0.13 | 0.13 | 0.12 |
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 | ||||||||||
| 79.2% | 77.2% | 77.4% | 79.3% | 81.4% | 81.6% | 81.0% | 80.0% | 79.6% | 78.9% | |
| 17.3% | 18.0% | 23.0% | 26.0% | 17.4% | 22.2% | 20.7% | 11.5% | 0.2% | −2.2% | |
| 16.3% | 17.1% | 23.8% | 27.9% | 16.3% | 20.8% | 22.3% | 20.4% | 7.7% | 0.9% | |
| 10.2% | 12.7% | 20.0% | 22.5% | 13.7% | 15.1% | 16.9% | 15.3% | 5.1% | 0.2% | |
| 21.7% | 21.8% | 25.7% | 32.7% | 29.3% | 17.8% | 20.3% | 15.2% | −6.8% | 3.8% | |
| Spending | ||||||||||
| 14.7% | 15.1% | 13.1% | 12.8% | 18.1% | 13.2% | 15.5% | 15.6% | 16.0% | 16.9% | |
| 2.2% | 2.5% | 2.5% | 0.0% | 0.0% | 6.4% | 1.6% | 4.8% | 21.2% | 9.5% | |
| 37.8% | 25.7% | 16.1% | 19.4% | 16.2% | 27.6% | 24.0% | 25.3% | 33.8% | 76.7% | |
| Returns | ||||||||||
| 5.1% | 4.6% | 7.9% | 9.2% | 4.2% | 5.1% | 5.4% | 5.1% | 1.8% | 0.1% | |
| 3.9% | 4.3% | 7.2% | 8.2% | 3.3% | 4.0% | 4.4% | 4.2% | 1.5% | 0.1% | |
| Balance and payout | ||||||||||
| 0.20 | 0.00 | 0.00 | 0.00 | 0.18 | 0.17 | 0.14 | 0.13 | 0.13 | 0.12 | |
| 24.3% | 7.7% | 8.8% | 11.6% | 22.3% | 21.3% | 18.2% | 17.7% | 18.4% | 20.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | n/a | 406.5% | |