Closing prices at the end of each trading day, from 24 May 2019. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 14.29 | 13.85 | 14.22 | 15.66 | 17.46 | 17.23 | 16.91 | 17.40 |
| Growth | −3.1% | +2.7% | +10.1% | +11.5% | −1.3% | −1.8% | +2.9% | |
| Net income | −5.07 | −0.96 | 0.68 | 1.76 | 1.15 | 0.74 | 0.91 | 1.09 |
| Growth | +158.3% | −34.8% | −35.9% | +23.4% | +20.6% | |||
| EPS, diluted | −6.76 | −1.28 | 0.91 | 2.37 | 1.58 | 1.03 | 1.30 | 1.60 |
| Growth | +160.4% | −33.3% | −34.8% | +26.2% | +23.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Net margin | −35.5% | −6.9% | 4.8% | 11.2% | 6.6% | 4.3% | 5.4% | 6.3% |
| Free cash flow margin | −7.1% | −0.7% | 11.2% | 13.8% | 1.5% | 6.8% | 9.2% | 16.2% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.48 | 1.07 | 2.06 | 2.73 | 0.87 | 1.77 | 2.15 | 3.41 |
| Capital expenditure | −1.50 | −1.16 | −0.48 | −0.57 | −0.61 | −0.60 | −0.60 | −0.59 |
| Free cash flow | −1.02 | −0.09 | 1.59 | 2.15 | 0.27 | 1.17 | 1.55 | 2.82 |
| Growth | +35.6% | −87.6% | +339.7% | +31.9% | +81.8% | |||
| Buybacks | 0.00 | −0.03 | −0.28 | −0.95 | −1.00 | −0.76 | −1.01 | −1.07 |
| Dividends paid | 0.00 | 0.19 | 0.39 | −0.40 | −0.42 | −0.44 | −0.46 | −0.48 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 2.27 | 1.76 | 3.53 | 4.46 | 3.19 | 2.64 | 3.11 | 4.52 |
| Total debt | 0.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.20 | 0.50 | 0.78 |
| Net cash (debt) | 2.01 | 1.76 | 3.53 | 4.46 | 3.19 | 2.45 | 2.61 | 3.74 |
| Shareholders’ equity | 74.66 | 24.31 | 24.82 | 25.38 | 25.30 | 25.04 | 23.79 | 24.14 |
| Debt to equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.03 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 0.48 | 1.07 | 2.06 | 2.73 | 0.87 | 1.77 | 2.15 | 3.41 | |
| Growth | +121.5% | +92.9% | +32.1% | −68.0% | +102.9% | +21.3% | +58.8% | |
| 2.79 | 1.60 | 1.18 | 1.24 | 1.22 | 1.21 | 1.23 | 1.20 | |
| Investment | ||||||||
| −1.50 | −1.16 | −0.48 | −0.57 | −0.61 | −0.60 | −0.60 | −0.59 | |
| calc | −1.02 | −0.09 | 1.59 | 2.15 | 0.27 | 1.17 | 1.55 | 2.82 |
| Growth | +35.6% | −87.6% | +339.7% | +31.9% | +81.8% | |||
| calc | −1.36 | −0.12 | 2.12 | 2.90 | 0.37 | 1.65 | 2.22 | 4.13 |
| −0.51 | −0.90 | −0.67 | −0.36 | −0.63 | −1.99 | −0.59 | −0.54 | |
| Financing | ||||||||
| −2.62 | −2.93 | 0.30 | −1.27 | −1.18 | −0.10 | −1.20 | −1.64 | |
| 0.00 | 0.19 | 0.39 | −0.40 | −0.42 | −0.44 | −0.46 | −0.48 | |
| 0.00 | −0.03 | −0.28 | −0.95 | −1.00 | −0.76 | −1.01 | −1.07 | |
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.