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 | 1.28 | 1.49 | 1.80 | 2.16 | 2.59 | 3.34 | 4.42 | 5.30 | 5.96 | 6.80 |
| Growth | +17.2% | +20.7% | +19.9% | +19.9% | +28.8% | +32.2% | +20.1% | +12.3% | +14.2% | |
| Operating income | 0.04 | 0.11 | 0.23 | 0.35 | 0.53 | 0.65 | 0.97 | 1.24 | 1.80 | 2.08 |
| Net income | 0.03 | 0.03 | 0.33 | 0.33 | 0.49 | 0.61 | 0.86 | 1.15 | 1.75 | 1.85 |
| Growth | −2.5% | +966.6% | −1.0% | +47.3% | +24.2% | +41.3% | +33.9% | +52.0% | +6.2% | |
| EPS, diluted | 0.18 | 0.18 | 1.92 | 1.90 | 0.58 | 0.73 | 1.06 | 1.46 | 2.26 | 2.42 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.5% | 74.2% | 75.0% | 76.6% | 78.0% | 76.6% | 75.4% | 76.7% | 80.6% | 80.5% |
| Operating margin | 3.4% | 7.3% | 13.0% | 16.2% | 20.5% | 19.5% | 21.9% | 23.4% | 30.3% | 30.7% |
| Net margin | 2.5% | 2.1% | 18.6% | 15.3% | 18.8% | 18.2% | 19.4% | 21.6% | 29.3% | 27.3% |
| Free cash flow margin | 21.8% | 30.7% | 32.5% | 33.1% | 36.9% | 36.0% | 32.8% | 32.6% | 31.6% | 32.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.35 | 0.59 | 0.64 | 0.81 | 1.08 | 1.50 | 1.73 | 1.94 | 2.26 | 2.59 |
| Capital expenditure | −0.07 | −0.14 | −0.05 | −0.09 | −0.13 | −0.30 | −0.28 | −0.20 | −0.38 | −0.36 |
| Free cash flow | 0.28 | 0.46 | 0.59 | 0.72 | 0.96 | 1.20 | 1.45 | 1.73 | 1.88 | 2.23 |
| Growth | +64.8% | +27.6% | +22.2% | +33.8% | +25.7% | +20.4% | +19.5% | +8.5% | +18.4% | |
| Buybacks | −0.11 | −0.45 | −0.21 | −0.15 | −1.08 | −0.74 | −1.99 | −1.50 | −0.00 | −2.29 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.71 | 0.81 | 1.11 | 1.22 | 1.06 | 1.32 | 1.68 | 1.40 | 2.88 | 2.50 |
| Total debt | n/a | n/a | n/a | n/a | 0.00 | 0.99 | 0.99 | 0.99 | 0.99 | 1.00 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 1.06 | 0.33 | 0.69 | 0.41 | 1.88 | 1.50 |
| Shareholders’ equity | 0.84 | 0.60 | 1.03 | 1.34 | 0.86 | 0.78 | −0.28 | −0.46 | 1.49 | 1.24 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.00 | 1.26 | n/a | n/a | 0.67 | 0.81 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 73.5% | 74.2% | 75.0% | 76.6% | 78.0% | 76.6% | 75.4% | 76.7% | 80.6% | 80.5% | |
| 3.4% | 7.3% | 13.0% | 16.2% | 20.5% | 19.5% | 21.9% | 23.4% | 30.3% | 30.7% | |
| 3.4% | 8.3% | 14.1% | 17.8% | 20.9% | 18.8% | 21.6% | 25.1% | 34.6% | 33.6% | |
| 2.5% | 2.1% | 18.6% | 15.3% | 18.8% | 18.2% | 19.4% | 21.6% | 29.3% | 27.3% | |
| 21.8% | 30.7% | 32.5% | 33.1% | 36.9% | 36.0% | 32.8% | 32.6% | 31.6% | 32.7% | |
| Spending | ||||||||||
| 14.4% | 14.1% | 13.5% | 12.8% | 13.2% | 12.7% | 11.6% | 11.6% | 12.0% | 12.0% | |
| 6.4% | 5.9% | 5.2% | 4.7% | 4.6% | 4.3% | 3.8% | 4.0% | 4.0% | 3.4% | |
| 5.3% | 9.1% | 2.9% | 4.3% | 4.9% | 8.9% | 6.4% | 3.8% | 6.4% | 5.4% | |
| 25.3% | 74.7% | −31.7% | 14.1% | 9.8% | 2.2% | 3.2% | 10.8% | 13.8% | 19.2% | |
| Returns | ||||||||||
| 3.8% | 5.2% | 32.7% | 24.7% | 57.1% | 77.6% | n/a | n/a | 116.8% | 149.8% | |
| 1.5% | 1.4% | 10.9% | 8.6% | 12.1% | 10.3% | 13.8% | 15.8% | 17.9% | 17.8% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 0.00 | 1.26 | n/a | n/a | 0.67 | 0.81 | |
| 60.9% | 73.9% | 67.2% | 65.4% | 78.8% | 86.5% | 104.5% | 106.4% | 84.7% | 88.1% | |
| 39.8% | 97.2% | 36.1% | 20.3% | 112.8% | 61.6% | 137.4% | 86.7% | 0.0% | 102.9% | |