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 | 2.54 | 2.53 | 4.29 | 4.61 | 4.64 | 5.05 | 5.80 | 4.49 | 4.25 | 3.47 |
| Growth | −0.3% | +69.3% | +7.6% | +0.7% | +8.7% | +15.0% | −22.7% | −5.4% | −18.3% | |
| Operating income | 0.27 | 0.16 | 0.74 | 0.82 | 0.90 | 1.03 | 1.14 | 0.56 | 0.51 | −1.63 |
| Net income | 0.21 | 0.54 | 0.50 | 0.48 | 0.55 | 0.74 | 0.74 | 1.32 | 0.34 | −2.24 |
| Growth | +156.2% | −6.3% | −4.9% | +15.7% | +33.9% | −0.4% | +79.4% | −74.2% | −756.4% | |
| EPS, diluted | 1.56 | 3.99 | 3.69 | 3.62 | 4.23 | 5.73 | 5.81 | 10.53 | 2.72 | −17.88 |
| Growth | +155.8% | −7.5% | −1.9% | +16.9% | +35.5% | +1.4% | +81.2% | −74.2% | −757.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.7% | 37.6% | 43.9% | 45.2% | 44.1% | 42.8% | 40.1% | 40.8% | 38.8% | 37.0% |
| Operating margin | 10.5% | 6.3% | 17.3% | 17.8% | 19.3% | 20.5% | 19.7% | 12.4% | 11.9% | −47.0% |
| Net margin | 8.2% | 21.2% | 11.7% | 10.4% | 11.9% | 14.7% | 12.7% | 29.5% | 8.0% | −64.6% |
| Free cash flow margin | 10.9% | 7.7% | 6.5% | 10.0% | 14.4% | 15.8% | 8.9% | −9.7% | 15.8% | −3.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.37 | 0.23 | 0.36 | 0.56 | 0.74 | 0.90 | 0.66 | −0.30 | 0.74 | −0.01 |
| Capital expenditure | −0.09 | −0.04 | −0.08 | −0.09 | −0.07 | −0.10 | −0.14 | −0.13 | −0.07 | −0.10 |
| Free cash flow | 0.28 | 0.19 | 0.28 | 0.46 | 0.67 | 0.80 | 0.52 | −0.43 | 0.67 | −0.10 |
| Growth | −30.2% | +44.4% | +65.1% | +45.0% | +19.3% | −35.2% | −183.9% | −115.3% | ||
| Buybacks | −0.01 | 0.00 | −0.20 | −0.40 | −0.05 | −0.40 | −0.10 | −0.08 | 0.00 | 0.00 |
| Dividends paid | −0.09 | −0.09 | −0.09 | −0.21 | −0.23 | −0.25 | −0.27 | −0.29 | −0.29 | −0.29 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.06 | 0.28 | 0.13 | 0.34 | 0.57 | 0.52 | 0.57 | 0.30 | 0.36 | 0.58 |
| Total debt | 1.80 | 3.09 | 2.53 | 3.11 | 3.02 | 2.82 | 2.82 | 3.12 | 3.10 | 3.36 |
| Net cash (debt) | −1.74 | −2.81 | −2.40 | −2.77 | −2.45 | −2.30 | −2.25 | −2.82 | −2.75 | −2.77 |
| Shareholders’ equity | 1.96 | 2.68 | 3.12 | 2.53 | 2.96 | 3.12 | 3.38 | 4.41 | 4.49 | 2.07 |
| Debt to equity | 0.92 | 1.15 | 0.81 | 1.23 | 1.02 | 0.90 | 0.84 | 0.71 | 0.69 | 1.62 |
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 | ||||||||||
| 0.37 | 0.23 | 0.36 | 0.56 | 0.74 | 0.90 | 0.66 | −0.30 | 0.74 | −0.01 | |
| Growth | −37.1% | +56.3% | +53.2% | +32.6% | +22.0% | −26.6% | −145.5% | −100.8% | ||
| 0.10 | 0.10 | 0.15 | 0.15 | 0.16 | 0.17 | 0.17 | 0.18 | 0.18 | 0.17 | |
| Investment | ||||||||||
| −0.09 | −0.04 | −0.08 | −0.09 | −0.07 | −0.10 | −0.14 | −0.13 | −0.07 | −0.10 | |
| calc | 0.28 | 0.19 | 0.28 | 0.46 | 0.67 | 0.80 | 0.52 | −0.43 | 0.67 | −0.10 |
| Growth | −30.2% | +44.4% | +65.1% | +45.0% | +19.3% | −35.2% | −183.9% | −115.3% | ||
| calc | 2.06 | 1.44 | 2.06 | 3.50 | 5.13 | 6.18 | 4.09 | −3.46 | 5.34 | −0.82 |
| n/a | n/a | n/a | n/a | n/a | n/a | −0.27 | −0.15 | 0.26 | −0.10 | |
| Financing | ||||||||||
| −0.38 | 1.21 | −0.36 | n/a | −0.25 | −0.75 | −0.24 | 0.33 | −0.87 | 0.39 | |
| −0.09 | −0.09 | −0.09 | −0.21 | −0.23 | −0.25 | −0.27 | −0.29 | −0.29 | −0.29 | |
| −0.01 | 0.00 | −0.20 | −0.40 | −0.05 | −0.40 | −0.10 | −0.08 | 0.00 | 0.00 | |
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.