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 | 1.31 | 1.41 | 2.13 | 2.42 | 3.13 | 4.00 | 5.24 | 14.28 | 14.81 | 15.51 |
| Growth | +8.1% | +50.9% | +13.6% | +29.2% | +27.8% | +31.0% | +172.7% | +3.7% | +4.7% | |
| Operating income | 0.81 | 0.22 | 0.04 | 2.48 | 1.27 | 3.24 | −0.09 | 2.93 | 3.71 | 3.19 |
| Net income | 0.46 | 0.40 | −0.13 | 1.79 | 0.82 | 2.42 | −0.22 | 2.00 | 2.75 | 2.11 |
| Growth | −13.3% | −132.4% | −54.4% | +196.9% | −108.9% | +37.6% | −23.3% | |||
| EPS, diluted | 31.27 | 25.81 | −9.55 | 129.07 | 55.63 | 176.38 | −23.72 | 146.98 | 199.32 | 169.22 |
| Growth | −17.5% | −137.0% | −56.9% | +217.1% | −113.4% | +35.6% | −15.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 61.6% | 15.3% | 1.9% | 102.3% | 40.7% | 81.1% | −1.8% | 20.5% | 25.1% | 20.6% |
| Net margin | 34.8% | 28.0% | −6.0% | 73.9% | 26.1% | 60.6% | −4.1% | 14.0% | 18.5% | 13.6% |
| Free cash flow margin | 36.0% | 55.5% | 36.9% | 47.5% | 52.3% | 53.3% | 46.9% | 17.7% | 15.8% | 16.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.53 | 0.86 | 0.89 | 1.27 | 1.74 | 2.27 | 2.71 | 2.79 | 2.59 | 2.76 |
| Capital expenditure | −0.06 | −0.07 | −0.11 | −0.12 | −0.10 | −0.15 | −0.25 | −0.26 | −0.25 | −0.21 |
| Free cash flow | 0.47 | 0.78 | 0.79 | 1.15 | 1.64 | 2.13 | 2.45 | 2.53 | 2.34 | 2.55 |
| Growth | +66.4% | +0.3% | +46.4% | +42.2% | +30.1% | +15.3% | +3.0% | −7.5% | +9.2% | |
| Buybacks | −0.05 | −0.11 | −0.05 | −0.12 | −0.03 | −0.21 | −0.29 | −0.45 | −0.57 | −0.43 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.74 | 2.20 | 2.01 | 3.07 | 4.34 | 3.98 | 4.14 | 3.75 | 3.69 | 3.96 |
| Total debt | n/a | n/a | n/a | 3.53 | 3.48 | 4.36 | 4.10 | 3.78 | 4.33 | 4.30 |
| Net cash (debt) | n/a | n/a | n/a | −0.46 | 0.86 | −0.38 | 0.03 | −0.03 | −0.64 | −0.34 |
| Shareholders’ equity | 8.46 | 9.50 | 9.08 | 11.07 | 12.80 | 14.72 | 13.15 | 14.98 | 16.92 | 18.60 |
| Debt to equity | n/a | n/a | n/a | 0.32 | 0.27 | 0.30 | 0.31 | 0.25 | 0.26 | 0.23 |
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 | ||||||||||
| 1.74 | 2.20 | 2.01 | 3.07 | 4.34 | 3.98 | 4.14 | 3.75 | 3.69 | 3.96 | |
| n/a | n/a | 0.30 | 0.30 | 0.41 | 0.53 | 0.64 | 0.62 | 0.73 | 0.70 | |
| 0.41 | 0.50 | 0.55 | 0.59 | 0.63 | 1.10 | 1.20 | 1.30 | 1.40 | 1.50 | |
| 1.14 | 1.78 | 2.24 | 2.31 | 2.60 | 2.90 | 2.64 | 2.62 | 2.74 | 2.82 | |
| 25.88 | 32.81 | 33.31 | 37.47 | 41.71 | 48.48 | 49.79 | 55.05 | 61.90 | 68.91 | |
| Growth | +26.8% | +1.5% | +12.5% | +11.3% | +16.2% | +2.7% | +10.6% | +12.4% | +11.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 3.53 | 3.48 | 4.36 | 4.10 | 3.78 | 4.33 | 4.30 | |
| calc | n/a | n/a | n/a | 3.53 | 3.48 | 4.36 | 4.10 | 3.78 | 4.33 | 4.30 |
| 17.33 | 23.14 | 24.03 | 26.22 | 28.65 | 33.28 | 36.05 | 39.52 | 44.43 | 49.80 | |
| Equity | ||||||||||
| 3.53 | 3.78 | 5.78 | 7.46 | 8.20 | 10.45 | 9.83 | 11.35 | 13.38 | 15.03 | |
| 8.46 | 9.50 | 9.08 | 11.07 | 12.80 | 14.72 | 13.15 | 14.98 | 16.92 | 18.60 | |
| Growth | +12.3% | −4.5% | +21.9% | +15.6% | +15.0% | −10.6% | +13.9% | +12.9% | +9.9% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −0.46 | 0.86 | −0.38 | 0.03 | −0.03 | −0.64 | −0.34 |
| 14.0 | 13.9 | 13.9 | 13.8 | 13.8 | 13.6 | 13.4 | 13.1 | 12.8 | 12.6 | |
| calc | 606.30 | 683.58 | 653.86 | 802.58 | 928.61 | 1,081.58 | 980.79 | 1,142.94 | 1,324.66 | 1,478.86 |
Lines marked calc are worked out here from filed figures; point at one for how.