Closing prices at the end of each trading day, from 13 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 | 27.64 | 40.65 | 55.84 | 70.70 | 85.97 | 117.93 | 116.61 | 134.90 | 164.50 | 200.97 |
| Growth | +47.1% | +37.4% | +26.6% | +21.6% | +37.2% | −1.1% | +15.7% | +21.9% | +22.2% | |
| Operating income | 12.43 | 20.20 | 24.91 | 23.99 | 32.67 | 46.75 | 28.94 | 46.75 | 69.38 | 83.28 |
| Net income | 10.22 | 15.93 | 22.11 | 18.49 | 29.15 | 39.37 | 23.20 | 39.10 | 62.36 | 60.46 |
| Growth | +56.0% | +38.8% | −16.4% | +57.7% | +35.1% | −41.1% | +68.5% | +59.5% | −3.1% | |
| EPS, diluted | 3.49 | 5.39 | 7.57 | 6.43 | 10.09 | 13.77 | 8.59 | 14.87 | 23.86 | 23.49 |
| Growth | +54.4% | +40.4% | −15.1% | +56.9% | +36.5% | −37.6% | +73.1% | +60.5% | −1.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 45.0% | 49.7% | 44.6% | 33.9% | 38.0% | 39.6% | 24.8% | 34.7% | 42.2% | 41.4% |
| Net margin | 37.0% | 39.2% | 39.6% | 26.1% | 33.9% | 33.4% | 19.9% | 29.0% | 37.9% | 30.1% |
| Free cash flow margin | 42.0% | 43.0% | 27.5% | 30.0% | 27.4% | 33.1% | 16.5% | 32.7% | 32.9% | 22.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 16.11 | 24.22 | 29.27 | 36.31 | 38.75 | 57.68 | 50.48 | 71.11 | 91.33 | 115.80 |
| Capital expenditure | −4.49 | −6.73 | −13.92 | −15.10 | −15.16 | −18.69 | −31.19 | −27.05 | −37.26 | −69.69 |
| Free cash flow | 11.62 | 17.48 | 15.36 | 21.21 | 23.58 | 38.99 | 19.29 | 44.07 | 54.07 | 46.11 |
| Growth | +50.5% | −12.1% | +38.1% | +11.2% | +65.3% | −50.5% | +128.5% | +22.7% | −14.7% | |
| Buybacks | 0.00 | −1.98 | −12.88 | −4.20 | −6.27 | −44.54 | −27.96 | −19.77 | −30.13 | −26.25 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −5.07 | −5.32 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.90 | 8.08 | 10.02 | 19.08 | 17.58 | 16.60 | 14.68 | 41.86 | 43.89 | 35.87 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.00 | 9.92 | 18.39 | 28.83 | 58.74 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 16.60 | 4.76 | 23.48 | 15.06 | −22.87 |
| Shareholders’ equity | 59.19 | 74.35 | 84.13 | 101.05 | 128.29 | 124.88 | 125.71 | 153.17 | 182.64 | 217.24 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.08 | 0.12 | 0.16 | 0.27 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 27.64 | 40.65 | 55.84 | 70.70 | 85.97 | 117.93 | 116.61 | 134.90 | 164.50 | 200.97 | |
| Growth | +47.1% | +37.4% | +26.6% | +21.6% | +37.2% | −1.1% | +15.7% | +21.9% | +22.2% | |
| 3.79 | 5.45 | 9.36 | 12.77 | 16.69 | 22.65 | 25.25 | 25.96 | 30.16 | 36.18 | |
| 5.92 | 7.75 | 10.27 | 13.60 | 18.45 | 24.66 | 35.34 | 38.48 | 43.87 | 57.37 | |
| 1.73 | 2.52 | 3.45 | 10.47 | 6.56 | 9.83 | 11.82 | 11.41 | 9.74 | 12.15 | |
| 12.43 | 20.20 | 24.91 | 23.99 | 32.67 | 46.75 | 28.94 | 46.75 | 69.38 | 83.28 | |
| Growth | +62.6% | +23.3% | −3.7% | +36.2% | +43.1% | −38.1% | +61.5% | +48.4% | +20.0% | |
| 12.52 | 20.59 | 25.36 | 24.81 | 33.18 | 47.28 | 28.82 | 47.43 | 70.66 | 85.93 | |
| 2.30 | 4.66 | 3.25 | 6.33 | 4.03 | 7.91 | 5.62 | 8.33 | 8.30 | 25.47 | |
| 10.22 | 15.93 | 22.11 | 18.49 | 29.15 | 39.37 | 23.20 | 39.10 | 62.36 | 60.46 | |
| Growth | +56.0% | +38.8% | −16.4% | +57.7% | +35.1% | −41.1% | +68.5% | +59.5% | −3.1% | |
| Per share | ||||||||||
| 3.56 | 5.49 | 7.65 | 6.48 | 10.22 | 13.99 | 8.63 | 15.19 | 24.61 | 23.98 | |
| 3.49 | 5.39 | 7.57 | 6.43 | 10.09 | 13.77 | 8.59 | 14.87 | 23.86 | 23.49 | |
| Growth | +54.4% | +40.4% | −15.1% | +56.9% | +36.5% | −37.6% | +73.1% | +60.5% | −1.6% | |
| 2,863 | 2,901 | 2,890 | 2,854 | 2,851 | 2,815 | 2,687 | 2,574 | 2,534 | 2,521 | |
| 2,925 | 2,956 | 2,921 | 2,876 | 2,888 | 2,859 | 2,702 | 2,629 | 2,614 | 2,574 | |
| Growth | +1.1% | −1.2% | −1.5% | +0.4% | −1.0% | −5.5% | −2.7% | −0.6% | −1.5% | |