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 | 54.38 | 53.77 | 56.91 | 64.89 | 77.16 | 83.06 | 92.87 | 106.37 | 117.76 | 129.66 |
| Growth | −1.1% | +5.8% | +14.0% | +18.9% | +7.7% | +11.8% | +14.5% | +10.7% | +10.1% | |
| Operating income | 1.74 | 4.26 | 3.10 | 3.19 | 4.99 | 3.15 | 3.80 | 4.01 | 2.56 | 2.70 |
| Net income | 0.61 | 2.45 | 1.68 | 2.71 | 3.37 | 2.93 | 2.81 | 2.49 | 1.21 | 1.19 |
| Growth | +298.7% | −31.3% | +60.8% | +24.4% | −12.9% | −4.3% | −11.3% | −51.5% | −1.6% | |
| EPS, diluted | 4.07 | 16.81 | 12.16 | 20.10 | 25.31 | 22.67 | 22.08 | 20.00 | 9.98 | 9.84 |
| Growth | +313.0% | −27.7% | +65.3% | +25.9% | −10.4% | −2.6% | −9.4% | −50.1% | −1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.2% | 7.9% | 5.4% | 4.9% | 6.5% | 3.8% | 4.1% | 3.8% | 2.2% | 2.1% |
| Net margin | 1.1% | 4.6% | 3.0% | 4.2% | 4.4% | 3.5% | 3.0% | 2.3% | 1.0% | 0.9% |
| Free cash flow margin | 2.6% | 6.6% | 2.7% | 7.0% | 6.1% | 1.1% | 3.7% | 2.8% | 2.0% | 0.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.94 | 4.05 | 2.17 | 5.28 | 5.64 | 2.26 | 4.59 | 3.98 | 2.97 | 0.92 |
| Capital expenditure | −0.53 | −0.52 | −0.61 | −0.74 | −0.96 | −1.34 | −1.14 | −1.00 | −0.58 | −0.55 |
| Free cash flow | 1.41 | 3.53 | 1.56 | 4.55 | 4.68 | 0.92 | 3.45 | 2.98 | 2.39 | 0.38 |
| Growth | +150.3% | −55.7% | +191.4% | +2.8% | −80.3% | +275.0% | −13.7% | −19.7% | −84.3% | |
| Buybacks | −0.10 | −3.37 | −1.09 | −1.07 | −1.82 | −0.08 | −2.10 | −1.57 | −0.82 | −0.15 |
| Dividends paid | −0.18 | −0.22 | −0.27 | −0.29 | −0.32 | −0.09 | −0.10 | −0.43 | −0.43 | −0.43 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.88 | 4.04 | 2.34 | 4.05 | 4.67 | 3.39 | 5.06 | 4.69 | 2.22 | 4.20 |
| Total debt | 3.79 | 4.77 | 4.38 | 4.97 | 6.06 | 10.54 | 9.03 | 10.21 | 11.14 | 12.37 |
| Net cash (debt) | 0.09 | −0.73 | −2.03 | −0.91 | −1.39 | −7.15 | −3.97 | −5.52 | −8.92 | −8.17 |
| Shareholders’ equity | 10.69 | 9.84 | 10.16 | 12.04 | 13.73 | 16.08 | 15.31 | 16.26 | 16.38 | 17.66 |
| Debt to equity | 0.35 | 0.48 | 0.43 | 0.41 | 0.44 | 0.66 | 0.59 | 0.63 | 0.68 | 0.70 |
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 | ||||||||||
| 1.94 | 4.05 | 2.17 | 5.28 | 5.64 | 2.26 | 4.59 | 3.98 | 2.97 | 0.92 | |
| Growth | +109.2% | −46.4% | +143.2% | +6.7% | −59.9% | +102.8% | −13.2% | −25.5% | −68.9% | |
| Investment | ||||||||||
| −0.53 | −0.52 | −0.61 | −0.74 | −0.96 | −1.34 | −1.14 | −1.00 | −0.58 | −0.55 | |
| calc | 1.41 | 3.53 | 1.56 | 4.55 | 4.68 | 0.92 | 3.45 | 2.98 | 2.39 | 0.38 |
| Growth | +150.3% | −55.7% | +191.4% | +2.8% | −80.3% | +275.0% | −13.7% | −19.7% | −84.3% | |
| calc | 9.34 | 24.23 | 11.28 | 33.76 | 35.15 | 7.11 | 27.15 | 23.92 | 19.78 | 3.10 |
| −1.36 | −2.94 | −3.09 | −1.28 | −3.07 | −6.56 | −1.01 | −3.49 | −2.95 | 2.27 | |
| Financing | ||||||||||
| 0.73 | −0.95 | −0.79 | −2.30 | −1.96 | 3.02 | −1.91 | −0.86 | −2.49 | −1.22 | |
| −0.18 | −0.22 | −0.27 | −0.29 | −0.32 | −0.09 | −0.10 | −0.43 | −0.43 | −0.43 | |
| −0.10 | −3.37 | −1.09 | −1.07 | −1.82 | −0.08 | −2.10 | −1.57 | −0.82 | −0.15 | |
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.