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 | 23.02 | 29.24 | 36.53 | 32.79 | 27.20 | 40.81 | 58.19 | 49.72 | 56.22 | 52.60 |
| Growth | +27.0% | +24.9% | −10.3% | −17.0% | +50.0% | +42.6% | −14.6% | +13.1% | −6.4% | |
| Operating income | 3.58 | 3.93 | 5.41 | 6.08 | 5.04 | 6.10 | 6.91 | 6.93 | 7.34 | 7.27 |
| Net income | 2.51 | 2.80 | 4.17 | 4.59 | 3.78 | 4.63 | 5.49 | 5.53 | 5.90 | 5.81 |
| Growth | +11.4% | +49.1% | +10.0% | −17.8% | +22.8% | +18.4% | +0.8% | +6.7% | −1.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 15.6% | 13.4% | 14.8% | 18.5% | 18.5% | 15.0% | 11.9% | 13.9% | 13.1% | 13.8% |
| Net margin | 10.9% | 9.6% | 11.4% | 14.0% | 13.9% | 11.4% | 9.4% | 11.1% | 10.5% | 11.0% |
| Free cash flow margin | 4.7% | 5.4% | 5.2% | 6.1% | 9.6% | 15.4% | 10.4% | 8.7% | 6.4% | 5.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.07 | 4.67 | 6.13 | 6.52 | 5.89 | 8.51 | 8.04 | 7.57 | 8.12 | 8.59 |
| Capital expenditure | −2.98 | −3.10 | −4.22 | −4.53 | −3.29 | −2.22 | −1.96 | −3.27 | −4.54 | −5.62 |
| Free cash flow | 1.08 | 1.56 | 1.90 | 1.99 | 2.60 | 6.29 | 6.08 | 4.30 | 3.57 | 2.97 |
| Growth | +44.5% | +21.6% | +4.5% | +30.9% | +141.6% | −3.4% | −29.2% | −17.0% | −17.0% | |
| Buybacks | 0.00 | 0.00 | −0.03 | −0.08 | −0.19 | −0.21 | −0.25 | −0.19 | −0.22 | −0.30 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.06 | 0.01 | 0.34 | 0.33 | 1.06 | 2.82 | 0.08 | 0.18 | 0.58 | 0.97 |
| Total debt | 23.70 | 24.57 | 26.18 | 27.63 | 29.87 | 29.54 | 28.30 | 28.75 | 31.90 | 34.40 |
| Net cash (debt) | −23.63 | −24.56 | −25.83 | −27.29 | −28.81 | −26.72 | −28.22 | −28.57 | −31.31 | −33.43 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 23.02 | 29.24 | 36.53 | 32.79 | 27.20 | 40.81 | 58.19 | 49.72 | 56.22 | 52.60 | |
| Growth | +27.0% | +24.9% | −10.3% | −17.0% | +50.0% | +42.6% | −14.6% | +13.1% | −6.4% | |
| 15.71 | 21.49 | 26.79 | 22.07 | 16.72 | 29.89 | 45.84 | 37.02 | 42.58 | 38.57 | |
| 0.16 | 0.18 | 0.21 | 0.21 | 0.22 | 0.21 | 0.24 | 0.23 | 0.24 | 0.25 | |
| 3.58 | 3.93 | 5.41 | 6.08 | 5.04 | 6.10 | 6.91 | 6.93 | 7.34 | 7.27 | |
| Growth | +9.7% | +37.7% | +12.4% | −17.2% | +21.2% | +13.2% | +0.3% | +5.9% | −1.0% | |
| 2.58 | 2.88 | 4.30 | 4.73 | 3.76 | 4.83 | 5.70 | 5.70 | 6.04 | 5.90 | |
| 0.02 | 0.03 | 0.06 | 0.05 | −0.12 | 0.07 | 0.08 | 0.04 | 0.07 | 0.02 | |
| 2.51 | 2.80 | 4.17 | 4.59 | 3.78 | 4.63 | 5.49 | 5.53 | 5.90 | 5.81 | |
| Growth | +11.4% | +49.1% | +10.0% | −17.8% | +22.8% | +18.4% | +0.8% | +6.7% | −1.5% | |
| Per share | ||||||||||
| 2,089 | 2,154 | 2,187 | 2,202 | 2,202 | 2,203 | 2,199 | 2,194 | 2,192 | 2,188 | |
| Growth | +3.1% | +1.5% | +0.7% | +0.0% | +0.0% | −0.2% | −0.2% | −0.1% | −0.2% | |