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 | 4.05 | 4.28 | 5.19 | 5.62 | 5.87 | 7.72 | 8.60 | 10.05 | 12.39 | 16.99 |
| Growth | +5.7% | +21.2% | +8.4% | +4.4% | +31.5% | +11.4% | +16.9% | +23.2% | +37.2% | |
| Net income | 0.19 | 0.24 | 0.44 | 0.56 | 0.47 | 0.46 | 0.85 | 1.07 | 1.06 | 0.86 |
| Growth | +24.5% | +84.0% | +27.4% | −15.6% | −2.7% | +83.9% | +26.1% | −0.7% | −18.5% | |
| EPS, diluted | 2.13 | 2.59 | 4.85 | 6.62 | 5.86 | 5.63 | 10.40 | 13.69 | 14.03 | 10.92 |
| Growth | +21.6% | +87.3% | +36.5% | −11.5% | −3.9% | +84.7% | +31.6% | +2.5% | −22.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 4.7% | 5.6% | 8.5% | 10.0% | 8.0% | 6.0% | 9.8% | 10.6% | 8.5% | 5.1% |
| Free cash flow margin | 6.5% | 8.0% | 8.7% | 8.3% | 10.8% | 3.1% | 19.1% | 1.1% | −2.3% | −5.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.39 | 0.45 | 0.58 | 0.62 | 0.79 | 0.45 | 1.95 | 0.51 | 0.28 | −0.41 |
| Capital expenditure | −0.13 | −0.11 | −0.13 | −0.16 | −0.16 | −0.22 | −0.31 | −0.40 | −0.56 | −0.57 |
| Free cash flow | 0.26 | 0.34 | 0.45 | 0.47 | 0.63 | 0.24 | 1.64 | 0.11 | −0.28 | −0.98 |
| Growth | +30.7% | +31.5% | +4.1% | +35.7% | −62.6% | +591.1% | −93.3% | −360.6% | ||
| Buybacks | −0.03 | −0.11 | −0.42 | −0.50 | −0.15 | −0.09 | −0.33 | −1.10 | −0.17 | −0.10 |
| Dividends paid | −0.09 | −0.09 | −0.09 | −0.08 | −0.08 | −0.08 | −0.08 | −0.09 | −0.09 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.75 | 0.81 | 0.51 | 0.59 | 0.81 | 0.50 | 0.85 | 0.47 | 0.97 | 1.04 |
| Total debt | 2.18 | 2.39 | 2.37 | 2.40 | 2.35 | 2.81 | 2.72 | 3.73 | 5.49 | 7.26 |
| Net cash (debt) | −1.43 | −1.57 | −1.86 | −1.81 | −1.54 | −2.32 | −1.87 | −3.27 | −4.53 | −6.22 |
| Shareholders’ equity | 0.82 | 0.97 | 0.97 | 1.02 | 1.31 | 1.67 | 2.17 | 2.08 | 2.93 | 5.34 |
| Debt to equity | 2.65 | 2.47 | 2.43 | 2.34 | 1.78 | 1.68 | 1.25 | 1.80 | 1.87 | 1.36 |
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 | ||||||||||
| 0.75 | 0.81 | 0.51 | 0.59 | 0.81 | 0.50 | 0.85 | 0.47 | 0.97 | 1.04 | |
| 0.39 | 0.41 | 0.46 | 0.53 | 0.58 | 0.66 | 0.78 | 0.93 | 1.21 | 1.41 | |
| 1.37 | 1.43 | 1.49 | 1.50 | 1.51 | 1.64 | 1.64 | 1.86 | 2.17 | 2.64 | |
| 4.83 | 5.36 | 5.48 | 5.88 | 6.60 | 7.99 | 9.48 | 10.39 | 13.32 | 18.49 | |
| Growth | +10.8% | +2.2% | +7.4% | +12.2% | +21.2% | +18.7% | +9.5% | +28.2% | +38.9% | |
| Liabilities | ||||||||||
| 2.18 | 2.39 | 2.37 | 2.40 | 2.35 | 2.81 | 2.72 | 3.73 | 5.49 | 7.26 | |
| calc | 2.18 | 2.39 | 2.37 | 2.40 | 2.35 | 2.81 | 2.72 | 3.73 | 5.49 | 7.26 |
| 4.01 | 4.39 | 4.50 | 4.86 | 5.28 | 6.32 | 7.31 | 8.31 | 10.39 | 13.15 | |
| Equity | ||||||||||
| 0.57 | 0.72 | 1.07 | 1.55 | 1.94 | 2.33 | 3.10 | 4.09 | 5.07 | 5.84 | |
| 0.82 | 0.97 | 0.97 | 1.02 | 1.31 | 1.67 | 2.17 | 2.08 | 2.93 | 5.34 | |
| Growth | +17.5% | +0.9% | +5.1% | +28.4% | +27.1% | +29.8% | −4.1% | +41.0% | +82.4% | |
| Per share and net cash | ||||||||||
| calc | −1.43 | −1.57 | −1.86 | −1.81 | −1.54 | −2.32 | −1.87 | −3.27 | −4.53 | −6.22 |
| 90.1 | 90.0 | 84.5 | 79.6 | 79.7 | 80.0 | 78.7 | 74.5 | 74.6 | 80.1 | |
| calc | 9.12 | 10.72 | 11.53 | 12.86 | 16.50 | 20.89 | 27.55 | 27.92 | 39.30 | 66.74 |
Lines marked calc are worked out here from filed figures; point at one for how.