Closing prices at the end of each trading day, from 4 May 2023. 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.
| FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 15.05 | 14.95 | 15.44 | 15.46 | 15.12 |
| Growth | −0.7% | +3.3% | +0.1% | −2.1% | |
| Operating income | 2.92 | 2.68 | 2.51 | 1.84 | 2.41 |
| Net income | 2.08 | 2.06 | 1.66 | 1.03 | 1.47 |
| Growth | −0.7% | −19.4% | −38.1% | +42.7% | |
| EPS, diluted | 1.21 | 1.20 | 0.90 | 0.54 | 0.76 |
| Growth | −0.8% | −25.0% | −40.0% | +40.7% |
| FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 55.9% | 55.4% | 56.0% | 58.0% | 58.1% |
| Operating margin | 19.4% | 17.9% | 16.3% | 11.9% | 16.0% |
| Net margin | 13.8% | 13.8% | 10.8% | 6.7% | 9.7% |
| Free cash flow margin | 0.3% | 14.4% | 17.5% | 8.6% | 11.4% |
| FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 0.33 | 2.53 | 3.17 | 1.77 | 2.20 |
| Capital expenditure | −0.30 | −0.38 | −0.47 | −0.43 | −0.48 |
| Free cash flow | 0.04 | 2.15 | 2.70 | 1.34 | 1.72 |
| Growth | +5,412.8% | +25.5% | −50.5% | +29.0% | |
| Buybacks | n/a | 0.00 | −0.01 | −0.24 | −0.20 |
| Dividends paid | 0.00 | 0.00 | −0.77 | −1.55 | −1.58 |
| FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.74 | 1.23 | 1.38 | 1.07 | 1.06 |
| Total debt | n/a | 0.00 | 7.69 | 0.75 | 0.75 |
| Net cash (debt) | n/a | 1.23 | −6.31 | 0.32 | 0.31 |
| Shareholders’ equity | 20.49 | 19.97 | 11.21 | 9.67 | 10.77 |
| Debt to equity | n/a | 0.00 | 0.69 | 0.08 | 0.07 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 2 Jan 2022 | FY2023 1 Jan 2023 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 0.74 | 1.23 | 1.38 | 1.07 | 1.06 | |
| n/a | 2.12 | 2.07 | 2.17 | 2.38 | |
| n/a | 2.23 | 1.85 | 1.59 | 1.67 | |
| n/a | 1.82 | 2.04 | 1.85 | 2.21 | |
| 9.81 | 9.19 | 9.27 | 8.84 | 9.51 | |
| n/a | 27.32 | 27.85 | 25.60 | 27.08 | |
| Growth | +2.0% | −8.1% | +5.8% | ||
| Liabilities | |||||
| n/a | 0.00 | 0.00 | 0.75 | 0.75 | |
| n/a | 0.00 | 7.69 | n/a | n/a | |
| calc | n/a | 0.00 | 7.69 | 0.75 | 0.75 |
| n/a | 7.35 | 16.64 | 15.93 | 16.31 | |
| Equity | |||||
| n/a | 0.00 | 0.43 | −0.09 | −0.20 | |
| 20.49 | 19.97 | 11.21 | 9.67 | 10.77 | |
| Growth | −2.5% | −43.9% | −13.8% | +11.3% | |
| Per share and net cash | |||||
| calc | n/a | 1.23 | −6.31 | 0.32 | 0.31 |
| n/a | 1,915 | 1,915 | 1,914 | 1,916 | |
| calc | n/a | 10.43 | 5.85 | 5.05 | 5.62 |
Lines marked calc are worked out here from filed figures; point at one for how.