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 | 1.18 | 1.34 | 1.55 | 1.59 | 1.86 | 2.30 | 3.28 | 3.52 | 3.24 | 3.20 |
| Growth | +14.2% | +15.5% | +2.6% | +16.9% | +23.6% | +42.8% | +7.4% | −8.0% | −1.4% | |
| Operating income | 0.16 | 0.24 | 0.29 | 0.24 | 0.40 | 0.55 | 0.48 | 0.50 | 0.53 | 0.46 |
| Net income | 0.10 | 0.09 | 0.24 | 0.25 | 0.29 | 0.41 | 0.21 | 0.18 | 0.29 | 0.24 |
| Growth | −12.4% | +183.0% | +5.9% | +15.7% | +38.7% | −48.9% | −13.5% | +62.0% | −19.5% | |
| EPS, diluted | 0.68 | 0.59 | 1.69 | 1.87 | 2.16 | 3.00 | 1.46 | 1.20 | 1.93 | 1.55 |
| Growth | −13.2% | +186.4% | +10.7% | +15.5% | +38.9% | −51.3% | −17.8% | +60.8% | −19.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.3% | 45.4% | 46.4% | 44.7% | 45.7% | 46.1% | 42.5% | 42.5% | 45.9% | 44.4% |
| Operating margin | 13.2% | 18.0% | 18.9% | 15.0% | 21.3% | 24.0% | 14.6% | 14.2% | 16.5% | 14.3% |
| Net margin | 8.3% | 6.3% | 15.5% | 16.0% | 15.9% | 17.8% | 6.4% | 5.1% | 9.0% | 7.4% |
| Free cash flow margin | 12.1% | 14.9% | 13.1% | 17.0% | 16.9% | 8.3% | −3.1% | 5.3% | 9.8% | 12.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.21 | 0.29 | 0.31 | 0.38 | 0.45 | 0.40 | 0.36 | 0.64 | 0.63 | 0.70 |
| Capital expenditure | −0.07 | −0.09 | −0.11 | −0.11 | −0.13 | −0.21 | −0.47 | −0.46 | −0.32 | −0.30 |
| Free cash flow | 0.14 | 0.20 | 0.20 | 0.27 | 0.31 | 0.19 | −0.10 | 0.19 | 0.32 | 0.40 |
| Growth | +40.4% | +1.3% | +33.4% | +16.7% | −39.7% | −154.3% | +68.4% | +25.3% | ||
| Buybacks | −0.01 | −0.03 | −0.17 | −0.08 | −0.04 | −0.07 | 0.00 | 0.00 | n/a | n/a |
| Dividends paid | 0.00 | −0.01 | −0.04 | −0.04 | −0.04 | −0.04 | −0.06 | −0.06 | −0.06 | −0.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.41 | 0.63 | 0.48 | 0.35 | 0.58 | 0.40 | 0.56 | 0.46 | 0.33 | 0.36 |
| Total debt | 0.58 | 0.67 | 0.94 | 0.94 | 1.09 | 0.94 | 5.78 | 4.58 | 3.98 | 3.70 |
| Net cash (debt) | −0.18 | −0.05 | −0.46 | −0.58 | −0.50 | −0.53 | −5.22 | −4.12 | −3.65 | −3.34 |
| Shareholders’ equity | 0.90 | 0.99 | 1.01 | 1.17 | 1.38 | 1.71 | 3.22 | 3.41 | 3.69 | 3.95 |
| Debt to equity | 0.65 | 0.68 | 0.93 | 0.80 | 0.79 | 0.55 | 1.80 | 1.34 | 1.08 | 0.94 |
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 | ||||||||||
| 0.41 | 0.63 | 0.48 | 0.35 | 0.58 | 0.40 | 0.56 | 0.46 | 0.33 | 0.36 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.46 | |
| 0.18 | 0.20 | 0.27 | 0.29 | 0.32 | 0.48 | 0.81 | 0.61 | 0.64 | 0.64 | |
| 0.32 | 0.36 | 0.42 | 0.48 | 0.53 | 0.65 | 1.39 | 1.47 | 1.62 | 1.64 | |
| 0.35 | 0.36 | 0.55 | 0.70 | 0.75 | 0.79 | 4.41 | 3.95 | 3.94 | 3.95 | |
| 1.70 | 1.98 | 2.32 | 2.52 | 2.92 | 3.19 | 10.14 | 8.81 | 8.39 | 8.35 | |
| Growth | +16.3% | +17.3% | +8.6% | +16.0% | +9.4% | +217.6% | −13.1% | −4.7% | −0.5% | |
| Liabilities | ||||||||||
| 0.10 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.15 | 0.00 | 0.00 | 0.00 | |
| 0.48 | 0.57 | 0.93 | 0.93 | 1.09 | 0.94 | 5.63 | 4.58 | 3.98 | 3.70 | |
| calc | 0.58 | 0.67 | 0.94 | 0.94 | 1.09 | 0.94 | 5.78 | 4.58 | 3.98 | 3.70 |
| Equity | ||||||||||
| 0.09 | 0.15 | 0.21 | 0.37 | 0.58 | 0.88 | 1.03 | 1.15 | 1.38 | 1.56 | |
| 0.90 | 0.99 | 1.01 | 1.17 | 1.38 | 1.71 | 3.22 | 3.41 | 3.69 | 3.95 | |
| Growth | +10.4% | +1.9% | +15.2% | +18.3% | +24.2% | +87.8% | +5.9% | +8.3% | +7.1% | |
| Per share and net cash | ||||||||||
| calc | −0.18 | −0.05 | −0.46 | −0.58 | −0.50 | −0.53 | −5.22 | −4.12 | −3.65 | −3.34 |
| 141.3 | 141.3 | 136.0 | 134.7 | 134.9 | 135.5 | 149.1 | 150.4 | 151.1 | 151.9 | |
| calc | 6.36 | 7.03 | 7.44 | 8.65 | 10.22 | 12.65 | 21.58 | 22.67 | 24.43 | 26.03 |
Lines marked calc are worked out here from filed figures; point at one for how.