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 | 10.89 | 11.12 | 11.60 | 11.60 | 10.60 | 13.48 | 16.22 | 17.87 | 19.93 | 22.57 |
| Growth | +2.2% | +4.3% | −0.0% | −8.6% | +27.2% | +20.3% | +10.2% | +11.5% | +13.2% | |
| Operating income | 0.34 | 0.34 | 0.34 | 0.36 | 0.50 | 0.88 | 1.09 | 0.97 | 0.91 | 0.73 |
| Net income | 0.15 | 0.21 | 0.16 | 0.17 | 0.29 | 0.55 | 0.75 | 0.60 | 0.50 | 0.33 |
| Growth | +45.1% | −26.1% | +10.3% | +64.7% | +92.7% | +36.1% | −19.9% | −17.2% | −34.7% | |
| EPS, diluted | 6.67 | 10.08 | 7.83 | 9.34 | 15.51 | 30.11 | 47.14 | 42.73 | 36.81 | 25.24 |
| Growth | +51.1% | −22.3% | +19.3% | +66.1% | +94.1% | +56.6% | −9.4% | −13.9% | −31.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.7% | 14.8% | 14.9% | 15.2% | 16.4% | 18.1% | 18.3% | 16.9% | 16.3% | 16.0% |
| Operating margin | 3.1% | 3.1% | 2.9% | 3.1% | 4.7% | 6.6% | 6.7% | 5.4% | 4.6% | 3.3% |
| Net margin | 1.4% | 1.9% | 1.4% | 1.5% | 2.7% | 4.1% | 4.6% | 3.4% | 2.5% | 1.4% |
| Free cash flow margin | 2.1% | −0.2% | 1.1% | 1.5% | 6.6% | 8.3% | 2.7% | 0.0% | 1.7% | 1.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.38 | 0.20 | 0.27 | 0.37 | 0.81 | 1.26 | 0.59 | 0.19 | 0.59 | 0.69 |
| Capital expenditure | −0.16 | −0.22 | −0.14 | −0.19 | −0.10 | −0.14 | −0.16 | −0.19 | −0.25 | −0.27 |
| Free cash flow | 0.23 | −0.02 | 0.13 | 0.18 | 0.70 | 1.12 | 0.43 | 0.00 | 0.34 | 0.42 |
| Growth | −108.5% | +38.8% | +292.1% | +58.9% | −61.4% | −98.9% | +7,008.3% | +24.4% | ||
| Buybacks | −0.13 | −0.04 | −0.18 | −0.00 | −0.08 | −0.21 | −0.52 | −0.17 | −0.16 | −0.55 |
| Dividends paid | −0.02 | −0.02 | −0.02 | −0.02 | −0.01 | −0.02 | −0.02 | −0.03 | −0.03 | −0.03 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.02 | 0.03 | 0.02 | 0.02 | 0.07 | 0.01 | 0.05 | 0.06 | 0.03 | 0.03 |
| Shareholders’ equity | 0.93 | 1.12 | 1.10 | 1.26 | 1.45 | 1.83 | 2.24 | 2.67 | 2.97 | 2.79 |
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 | ||||||||||
| 0.38 | 0.20 | 0.27 | 0.37 | 0.81 | 1.26 | 0.59 | 0.19 | 0.59 | 0.69 | |
| Growth | −48.8% | +37.4% | +37.4% | +117.1% | +56.4% | −53.5% | −67.5% | +208.3% | +18.5% | |
| 0.05 | 0.06 | 0.07 | 0.07 | 0.08 | 0.08 | n/a | n/a | n/a | n/a | |
| Investment | ||||||||||
| −0.16 | −0.22 | −0.14 | −0.19 | −0.10 | −0.14 | −0.16 | −0.19 | −0.25 | −0.27 | |
| calc | 0.23 | −0.02 | 0.13 | 0.18 | 0.70 | 1.12 | 0.43 | 0.00 | 0.34 | 0.42 |
| Growth | −108.5% | +38.8% | +292.1% | +58.9% | −61.4% | −98.9% | +7,008.3% | +24.4% | ||
| calc | 10.75 | −0.94 | 6.63 | 9.99 | 39.43 | 62.97 | 27.78 | 0.35 | 25.75 | 33.33 |
| −0.17 | −0.31 | −0.17 | −0.29 | −0.07 | −1.25 | −0.48 | −0.37 | −1.28 | −0.67 | |
| Financing | ||||||||||
| −0.21 | 0.12 | −0.11 | −0.07 | −0.67 | −0.07 | −0.07 | 0.19 | 0.68 | −0.03 | |
| −0.02 | −0.02 | −0.02 | −0.02 | −0.01 | −0.02 | −0.02 | −0.03 | −0.03 | −0.03 | |
| −0.13 | −0.04 | −0.18 | −0.00 | −0.08 | −0.21 | −0.52 | −0.17 | −0.16 | −0.55 | |
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.