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 | 7.55 | 7.69 | 8.13 | 9.17 | 8.80 | 9.90 | 11.08 | 12.58 | 14.57 | 16.99 |
| Growth | +1.8% | +5.8% | +12.8% | −4.1% | +12.6% | +11.8% | +13.6% | +15.8% | +16.6% | |
| Operating income | 0.31 | 0.33 | 0.40 | 0.46 | 0.26 | 0.53 | 0.56 | 0.88 | 1.34 | 1.71 |
| Net income | 0.18 | 0.23 | 0.28 | 0.33 | 0.13 | 0.38 | 0.41 | 0.63 | 1.01 | 1.27 |
| Growth | +24.9% | +24.8% | +14.7% | −59.1% | +188.5% | +5.9% | +55.9% | +59.1% | +26.4% | |
| EPS, diluted | 2.97 | 3.82 | 4.85 | 5.75 | 2.40 | 7.06 | 8.10 | 13.31 | 21.52 | 28.19 |
| Growth | +28.6% | +27.0% | +18.6% | −58.3% | +194.2% | +14.7% | +64.3% | +61.7% | +31.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.7% | 14.9% | 14.8% | 14.8% | 15.9% | 15.2% | 14.5% | 16.6% | 19.0% | 19.3% |
| Operating margin | 4.1% | 4.3% | 5.0% | 5.0% | 2.9% | 5.4% | 5.1% | 7.0% | 9.2% | 10.1% |
| Net margin | 2.4% | 3.0% | 3.5% | 3.5% | 1.5% | 3.9% | 3.7% | 5.0% | 6.9% | 7.5% |
| Free cash flow margin | 2.9% | 4.3% | 2.8% | 3.3% | 8.6% | 2.9% | 4.1% | 6.5% | 9.2% | 7.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.26 | 0.37 | 0.27 | 0.36 | 0.81 | 0.32 | 0.50 | 0.90 | 1.41 | 1.30 |
| Capital expenditure | −0.04 | −0.03 | −0.04 | −0.05 | −0.05 | −0.04 | −0.05 | −0.08 | −0.07 | −0.11 |
| Free cash flow | 0.22 | 0.33 | 0.23 | 0.31 | 0.76 | 0.28 | 0.45 | 0.82 | 1.33 | 1.19 |
| Growth | +48.8% | −31.3% | +35.0% | +146.8% | −62.7% | +58.7% | +83.1% | +62.3% | −10.8% | |
| Buybacks | −0.09 | −0.09 | −0.22 | 0.00 | −0.11 | −0.20 | −0.66 | −0.13 | −0.49 | −0.59 |
| Dividends paid | −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.03 | −0.03 | −0.03 | −0.04 | −0.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.46 | 0.47 | 0.36 | 0.36 | 0.90 | 0.82 | 0.46 | 0.79 | 1.34 | 1.11 |
| Shareholders’ equity | 1.54 | 1.67 | 1.74 | 2.06 | 2.05 | 2.25 | 1.97 | 2.47 | 2.94 | 3.67 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.26 | 0.37 | 0.27 | 0.36 | 0.81 | 0.32 | 0.50 | 0.90 | 1.41 | 1.30 | |
| Growth | +39.5% | −26.0% | +31.2% | +126.7% | −60.5% | +56.2% | +80.7% | +56.5% | −7.5% | |
| 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | n/a | n/a | |
| Investment | ||||||||||
| −0.04 | −0.03 | −0.04 | −0.05 | −0.05 | −0.04 | −0.05 | −0.08 | −0.07 | −0.11 | |
| calc | 0.22 | 0.33 | 0.23 | 0.31 | 0.76 | 0.28 | 0.45 | 0.82 | 1.33 | 1.19 |
| Growth | +48.8% | −31.3% | +35.0% | +146.8% | −62.7% | +58.7% | +83.1% | +62.3% | −10.8% | |
| calc | 3.64 | 5.56 | 3.89 | 5.44 | 13.68 | 5.20 | 8.95 | 17.27 | 28.48 | 26.34 |
| −0.27 | −0.14 | −0.12 | −0.35 | −0.09 | −0.15 | −0.14 | −0.16 | −0.30 | −0.87 | |
| Financing | ||||||||||
| −0.01 | −0.23 | −0.25 | −0.02 | −0.17 | −0.25 | −0.71 | −0.41 | −0.56 | −0.66 | |
| −0.02 | −0.02 | −0.02 | −0.02 | −0.02 | −0.03 | −0.03 | −0.03 | −0.04 | −0.05 | |
| −0.09 | −0.09 | −0.22 | 0.00 | −0.11 | −0.20 | −0.66 | −0.13 | −0.49 | −0.59 | |
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.