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 | 1.67 | 1.76 | 2.60 | 2.81 | 2.80 | 5.48 | 7.74 | 8.05 | 8.19 | 8.25 |
| Growth | +5.5% | +47.6% | +8.1% | −0.3% | +95.9% | +41.2% | +4.1% | +1.7% | +0.8% | |
| Operating income | 0.31 | 0.34 | 0.37 | 0.43 | 0.39 | 0.38 | 0.80 | 0.90 | 1.03 | 0.44 |
| Net income | 0.26 | 0.28 | 0.32 | 0.37 | 0.33 | 0.15 | 0.51 | 0.55 | 0.74 | 0.23 |
| Growth | +7.4% | +14.6% | +15.9% | −11.1% | −53.9% | +229.9% | +9.7% | +33.4% | −69.0% | |
| EPS, diluted | 4.65 | 5.13 | 5.89 | 6.79 | 6.15 | 2.25 | 6.13 | 6.70 | 8.90 | 2.90 |
| Growth | +10.3% | +14.8% | +15.3% | −9.4% | −63.4% | +172.4% | +9.3% | +32.8% | −67.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 18.7% | 19.2% | 14.4% | 15.4% | 14.0% | 6.9% | 10.3% | 11.2% | 12.6% | 5.4% |
| Net margin | 15.7% | 16.0% | 12.4% | 13.3% | 11.9% | 2.8% | 6.5% | 6.9% | 9.0% | 2.8% |
| Free cash flow margin | 13.0% | 19.2% | 8.5% | 13.3% | 18.8% | 13.4% | 5.4% | 12.7% | 13.7% | 10.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.26 | 0.38 | 0.27 | 0.41 | 0.57 | 0.83 | 0.56 | 1.16 | 1.29 | 1.04 |
| Capital expenditure | −0.04 | −0.04 | −0.05 | −0.04 | −0.04 | −0.09 | −0.14 | −0.14 | −0.17 | −0.17 |
| Free cash flow | 0.22 | 0.34 | 0.22 | 0.37 | 0.53 | 0.74 | 0.42 | 1.02 | 1.12 | 0.86 |
| Growth | +56.2% | −34.9% | +69.6% | +41.1% | +39.5% | −42.7% | +142.3% | +9.6% | −22.9% | |
| Buybacks | −0.11 | −0.13 | −0.13 | −0.15 | −0.18 | 0.00 | −0.10 | 0.00 | −0.50 | −0.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.19 | 0.28 | 0.40 | 0.52 | 0.84 | 0.75 | 0.29 | 0.38 | 0.54 | 0.65 |
| Total debt | n/a | n/a | n/a | n/a | 0.35 | 5.38 | 4.60 | 3.67 | 3.40 | 2.87 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 0.49 | −4.63 | −4.31 | −3.29 | −2.86 | −2.23 |
| Shareholders’ equity | 0.95 | 1.19 | 1.35 | 1.62 | 1.85 | 8.07 | 8.53 | 9.21 | 9.44 | 9.19 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.19 | 0.67 | 0.54 | 0.40 | 0.36 | 0.31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.19 | 0.28 | 0.40 | 0.52 | 0.84 | 0.75 | 0.29 | 0.38 | 0.54 | 0.65 | |
| 0.42 | 0.38 | 0.41 | 0.53 | 0.72 | 1.34 | 1.73 | 1.76 | 1.39 | 1.47 | |
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | n/a | n/a | n/a | n/a | |
| 0.15 | 0.16 | 0.16 | 0.17 | 0.17 | 0.34 | 0.35 | 0.36 | 0.38 | 0.40 | |
| 0.62 | 0.77 | 0.76 | 0.88 | 0.94 | 9.04 | 8.97 | 9.02 | 9.05 | 8.73 | |
| 1.83 | 2.15 | 2.35 | 2.91 | 3.44 | 17.39 | 17.19 | 16.86 | 16.63 | 16.27 | |
| Growth | +17.6% | +9.7% | +23.5% | +18.2% | +406.1% | −1.2% | −1.9% | −1.4% | −2.2% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.00 | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 0.35 | 5.38 | 4.60 | 3.67 | 3.40 | 2.87 | |
| calc | n/a | n/a | n/a | n/a | 0.35 | 5.38 | 4.60 | 3.67 | 3.40 | 2.87 |
| 0.88 | 0.96 | 1.00 | 1.25 | 1.59 | 9.32 | 8.69 | 7.65 | 7.19 | 7.08 | |
| Equity | ||||||||||
| 0.59 | 0.74 | 0.89 | 1.11 | 1.26 | 1.42 | 1.82 | 2.40 | 2.64 | 2.12 | |
| 0.95 | 1.19 | 1.35 | 1.62 | 1.85 | 8.07 | 8.53 | 9.21 | 9.44 | 9.19 | |
| Growth | +26.0% | +13.7% | +19.5% | +14.3% | +336.0% | +5.7% | +8.0% | +2.5% | −2.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 0.49 | −4.63 | −4.31 | −3.29 | −2.86 | −2.23 |
| 54.5 | 54.1 | 54.0 | 53.6 | 52.8 | 81.6 | 81.7 | 82.5 | 80.8 | 76.6 | |
| calc | 17.33 | 22.02 | 25.09 | 30.18 | 35.05 | 98.91 | 104.34 | 111.66 | 116.91 | 120.07 |
Lines marked calc are worked out here from filed figures; point at one for how.