Closing prices at the end of each trading day, from 1 Jul 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 0.50 | 0.75 | 0.84 | 0.92 | 0.92 | 0.98 | 1.24 |
| Growth | +49.6% | +11.4% | +9.5% | +0.2% | +6.4% | +26.7% | |
| Operating income | 0.26 | 0.41 | 0.40 | 0.48 | 0.47 | 0.49 | 0.61 |
| Net income | 0.20 | 0.31 | 0.31 | 0.37 | 0.38 | 0.35 | 0.44 |
| Growth | +52.9% | −1.6% | +20.5% | +3.8% | −7.8% | +24.6% | |
| EPS, diluted | 2.11 | 3.23 | 3.16 | 3.81 | 3.94 | 3.60 | 4.30 |
| Growth | +53.1% | −2.2% | +20.6% | +3.4% | −8.6% | +19.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 51.8% | 54.9% | 47.9% | 52.0% | 51.1% | 49.8% | 49.4% |
| Net margin | 40.5% | 41.4% | 36.5% | 40.2% | 41.6% | 36.1% | 35.5% |
| Free cash flow margin | 35.5% | 10.5% | 51.4% | 42.1% | 2.8% | 42.1% | 35.5% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.39 | 0.60 | 0.57 | 0.73 | 0.80 | 0.76 | 0.87 |
| Capital expenditure | −0.21 | −0.52 | −0.14 | −0.34 | −0.77 | −0.35 | −0.43 |
| Free cash flow | 0.18 | 0.08 | 0.43 | 0.39 | 0.03 | 0.41 | 0.44 |
| Growth | −55.9% | +446.8% | −10.4% | −93.3% | +1,488.5% | +6.8% | |
| Buybacks | n/a | 0.00 | 0.00 | −0.00 | 0.00 | n/a | n/a |
| Dividends paid | 0.00 | 0.00 | −0.06 | −0.24 | −0.26 | −0.28 | −0.32 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 0.05 | 0.04 | 0.13 | 0.06 | 0.06 | 0.07 | 0.05 |
| Total debt | n/a | 0.00 | 3.05 | 3.06 | 3.07 | 3.32 | 3.32 |
| Net cash (debt) | n/a | 0.04 | −2.91 | −3.00 | −3.01 | −3.25 | −3.27 |
| Shareholders’ equity | 3.72 | 4.23 | 3.87 | 4.01 | 4.14 | 4.63 | 4.74 |
| Debt to equity | n/a | 0.00 | 0.79 | 0.76 | 0.74 | 0.72 | 0.70 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 0.39 | 0.60 | 0.57 | 0.73 | 0.80 | 0.76 | 0.87 | |
| Growth | +53.1% | −4.2% | +26.7% | +10.1% | −4.4% | +13.6% | |
| Investment | |||||||
| −0.21 | −0.52 | −0.14 | −0.34 | −0.77 | −0.35 | −0.43 | |
| calc | 0.18 | 0.08 | 0.43 | 0.39 | 0.03 | 0.41 | 0.44 |
| Growth | −55.9% | +446.8% | −10.4% | −93.3% | +1,488.5% | +6.8% | |
| calc | 1.85 | 0.82 | 4.46 | 3.98 | 0.27 | 4.20 | 4.30 |
| −2.56 | −0.71 | 0.12 | −0.85 | −0.35 | −1.08 | −0.37 | |
| Financing | |||||||
| 2.19 | 0.11 | −0.61 | 0.06 | −0.45 | 0.33 | −0.51 | |
| 0.00 | 0.00 | −0.06 | −0.24 | −0.26 | −0.28 | −0.32 | |
| n/a | 0.00 | 0.00 | −0.00 | 0.00 | 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.