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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.45 | 16.32 | 17.98 | 16.59 | 19.37 | 20.86 | 20.76 | 23.43 | 26.12 |
| Growth | +12.9% | +10.2% | −7.7% | +16.7% | +7.7% | −0.5% | +12.9% | +11.4% | |
| Operating income | 0.55 | 0.71 | 0.72 | 0.56 | 1.04 | 0.87 | 0.58 | 0.87 | 1.10 |
| Net income | 0.28 | 0.48 | 0.54 | 0.40 | 0.96 | 0.65 | 0.23 | 0.55 | 0.79 |
| Growth | +75.3% | +10.5% | −24.8% | +138.9% | −31.9% | −65.6% | +142.6% | +44.9% | |
| EPS, diluted | 6.03 | 10.54 | 10.87 | 7.70 | 18.47 | 13.27 | 4.67 | 11.30 | 16.40 |
| Growth | +74.8% | +3.1% | −29.2% | +139.9% | −28.2% | −64.8% | +142.0% | +45.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.8% | 4.3% | 4.0% | 3.4% | 5.4% | 4.2% | 2.8% | 3.7% | 4.2% |
| Net margin | 1.9% | 3.0% | 3.0% | 2.4% | 5.0% | 3.1% | 1.1% | 2.3% | 3.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.80 | 0.60 | 0.48 | 1.11 | 0.97 | 0.20 | 0.58 | 0.79 | 1.19 |
| Buybacks | n/a | 0.00 | 0.00 | −0.10 | −0.34 | −0.60 | −0.06 | −0.08 | −0.21 |
| Dividends paid | −0.03 | −0.04 | −0.04 | 0.00 | 0.00 | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.27 | 0.48 | 0.45 | 0.57 | 0.59 | 0.52 | 0.41 | 0.42 | 0.60 |
| Total debt | n/a | n/a | n/a | 0.00 | 0.27 | 0.00 | n/a | n/a | 0.00 |
| Net cash (debt) | n/a | n/a | n/a | 0.57 | 0.32 | 0.52 | n/a | n/a | 0.60 |
| Shareholders’ equity | 3.34 | 3.69 | 5.12 | 5.52 | 6.18 | 6.02 | 6.29 | 6.77 | 7.50 |
| Debt to equity | n/a | n/a | n/a | 0.00 | 0.04 | 0.00 | n/a | n/a | 0.00 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.27 | 0.48 | 0.45 | 0.57 | 0.59 | 0.52 | 0.41 | 0.42 | 0.60 | |
| 1.74 | 1.85 | 2.03 | 1.64 | 2.00 | 2.15 | 2.10 | 2.15 | 2.30 | |
| 0.54 | 0.57 | 0.70 | 0.66 | 0.74 | 0.58 | 0.61 | 0.60 | 0.63 | |
| 2.71 | 2.70 | 4.17 | 4.22 | 4.61 | 4.53 | 4.59 | 4.61 | 4.71 | |
| 9.25 | 10.03 | 13.67 | 14.32 | 15.51 | 15.59 | 16.06 | 16.76 | 17.80 | |
| Growth | +8.3% | +36.4% | +4.7% | +8.3% | +0.6% | +3.0% | +4.4% | +6.2% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | 0.00 | 0.27 | 0.00 | n/a | n/a | 0.00 | |
| calc | n/a | n/a | n/a | 0.00 | 0.27 | 0.00 | n/a | n/a | 0.00 |
| 5.87 | 6.29 | 8.46 | 8.70 | 9.08 | 9.44 | 9.65 | 9.87 | 10.18 | |
| Equity | |||||||||
| 2.65 | 3.10 | 3.59 | 3.98 | 4.94 | 5.59 | 5.80 | 6.33 | 7.11 | |
| 3.34 | 3.69 | 5.12 | 5.52 | 6.18 | 6.02 | 6.29 | 6.77 | 7.50 | |
| Growth | +10.5% | +38.6% | +7.9% | +12.0% | −2.7% | +4.5% | +7.6% | +10.8% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | 0.57 | 0.32 | 0.52 | n/a | n/a | 0.60 |
| 45.4 | 45.6 | 51.5 | 51.1 | 50.0 | 47.5 | 47.5 | 47.4 | 46.9 | |
| calc | 73.61 | 80.95 | 99.28 | 108.03 | 123.64 | 126.74 | 132.47 | 142.81 | 159.82 |
Lines marked calc are worked out here from filed figures; point at one for how.