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 | 3.37 | 3.98 | 3.37 | 4.91 | 7.42 | 8.52 | 8.98 | 7.38 | 7.74 | 7.71 |
| Growth | +17.9% | −15.3% | +45.9% | +51.1% | +14.8% | +5.3% | −17.8% | +4.8% | −0.4% | |
| Operating income | 0.36 | 0.56 | 0.74 | 0.79 | 0.89 | 1.36 | 0.64 | 1.32 | 1.97 | 1.75 |
| Net income | 0.20 | 0.47 | 0.45 | 0.43 | 0.58 | 0.97 | 0.11 | 0.99 | 1.57 | 1.40 |
| Growth | +132.2% | −3.5% | −4.7% | +35.7% | +65.2% | −88.5% | +784.6% | +59.2% | −10.8% | |
| EPS, diluted | 1.37 | 3.01 | 2.84 | 2.16 | 1.95 | 3.29 | 0.40 | 3.77 | 6.16 | 5.78 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 10.6% | 14.1% | 21.9% | 16.1% | 12.0% | 15.9% | 7.1% | 17.8% | 25.5% | 22.8% |
| Net margin | 6.0% | 11.8% | 13.4% | 8.8% | 7.9% | 11.3% | 1.2% | 13.4% | 20.3% | 18.2% |
| Free cash flow margin | n/a | 8.3% | 26.5% | 22.1% | 25.3% | 26.8% | 18.1% | 25.6% | 30.8% | 26.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 0.51 | 1.11 | 1.39 | 2.31 | 2.78 | 2.24 | 2.55 | 3.06 | 2.66 |
| Capital expenditure | n/a | −0.18 | −0.21 | −0.31 | −0.44 | −0.49 | −0.62 | −0.66 | −0.67 | −0.62 |
| Free cash flow | n/a | 0.33 | 0.89 | 1.08 | 1.88 | 2.29 | 1.63 | 1.89 | 2.38 | 2.04 |
| Growth | +170.1% | +21.4% | +73.3% | +21.8% | −28.8% | +16.2% | +26.0% | −14.4% | ||
| Buybacks | n/a | −0.03 | −0.21 | −0.31 | −0.63 | −2.53 | −2.92 | −0.42 | −1.55 | −1.19 |
| Dividends paid | n/a | −0.01 | −0.01 | −0.06 | −0.23 | −0.26 | −0.27 | −0.26 | −0.25 | −0.24 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.16 | 1.34 | 1.21 | 1.68 | 1.95 | 1.98 | 2.00 | 2.09 | 2.36 | 8.34 |
| Total debt | 4.44 | 4.66 | 5.13 | 9.13 | n/a | 11.41 | 13.50 | 16.37 | 16.33 | 21.55 |
| Net cash (debt) | −3.28 | −3.32 | −3.92 | −7.45 | n/a | −9.43 | −11.50 | −14.28 | −13.97 | −13.21 |
| Shareholders’ equity | 2.63 | 3.79 | 3.99 | 27.86 | 27.33 | 25.63 | 22.30 | 23.00 | 22.28 | 22.89 |
| Debt to equity | 1.69 | 1.23 | 1.29 | 0.33 | n/a | 0.45 | 0.61 | 0.71 | 0.73 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 10.6% | 14.1% | 21.9% | 16.1% | 12.0% | 15.9% | 7.1% | 17.8% | 25.5% | 22.8% | |
| 7.6% | 9.9% | 16.7% | 10.5% | 8.0% | 12.3% | 2.5% | 10.6% | 19.8% | 16.4% | |
| 6.0% | 11.8% | 13.4% | 8.8% | 7.9% | 11.3% | 1.2% | 13.4% | 20.3% | 18.2% | |
| n/a | 8.3% | 26.5% | 22.1% | 25.3% | 26.8% | 18.1% | 25.6% | 30.8% | 26.5% | |
| Spending | ||||||||||
| 41.9% | 37.4% | 45.6% | 41.7% | 38.8% | 39.8% | 39.3% | 52.3% | 51.7% | 53.5% | |
| n/a | 4.6% | 6.3% | 6.3% | 5.9% | 5.8% | 6.9% | 8.9% | 8.7% | 8.0% | |
| 14.1% | −25.8% | 13.8% | 12.0% | 13.0% | 16.2% | 74.3% | 23.9% | 15.8% | 20.0% | |
| Returns | ||||||||||
| 7.7% | 12.3% | 11.3% | 1.5% | 2.1% | 3.8% | 0.5% | 4.3% | 7.0% | 6.1% | |
| 1.9% | 3.6% | 3.4% | 1.0% | 1.3% | 2.1% | 0.2% | 2.0% | 3.3% | 2.6% | |
| Balance and payout | ||||||||||
| 1.69 | 1.23 | 1.29 | 0.33 | n/a | 0.45 | 0.61 | 0.71 | 0.73 | 0.94 | |
| 73.9% | 69.5% | 68.4% | 36.9% | 37.8% | 42.9% | 49.7% | 53.0% | 50.9% | 55.4% | |
| n/a | 1.4% | 1.4% | 14.7% | 39.9% | 26.9% | 245.7% | 26.4% | 16.1% | 17.0% | |
| n/a | 12.6% | 24.0% | 34.6% | 46.0% | 122.1% | 196.2% | 35.9% | 75.7% | 70.1% | |