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 | 56.79 | 68.68 | 76.03 | 70.62 | 53.27 | 76.57 | 79.84 | 68.28 | 62.44 | 61.35 |
| Growth | +20.9% | +10.7% | −7.1% | −24.6% | +43.7% | +4.3% | −14.5% | −8.5% | −1.7% | |
| Operating income | 4.16 | 5.43 | 6.54 | −0.63 | 2.11 | 16.98 | 10.27 | 2.34 | 3.31 | 3.63 |
| Net income | 1.78 | 4.57 | 5.15 | −2.45 | −0.73 | 14.96 | 9.30 | 0.92 | 1.34 | 3.15 |
| Growth | +156.8% | +12.7% | −147.7% | −37.8% | −90.1% | +45.7% | +135.4% | |||
| EPS, diluted | 1.86 | 4.46 | 5.04 | −2.42 | −0.64 | 13.49 | 10.18 | 1.09 | 1.69 | 4.11 |
| Growth | +139.8% | +13.0% | −148.0% | −24.5% | −89.3% | +55.0% | +143.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 11.2% | 11.4% | 11.8% | 2.4% | 7.8% | 25.1% | 15.7% | 6.9% | 9.3% | 7.1% |
| Operating margin | 7.3% | 7.9% | 8.6% | −0.9% | 4.0% | 22.2% | 12.9% | 3.4% | 5.3% | 5.9% |
| Net margin | 3.1% | 6.7% | 6.8% | −3.5% | −1.4% | 19.5% | 11.7% | 1.3% | 2.1% | 5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.71 | 4.56 | 4.20 | 6.02 | 4.08 | 9.91 | 10.20 | 7.65 | 4.85 | 4.81 |
| Dividends paid | −0.06 | −0.14 | −0.22 | −0.33 | −0.18 | −0.57 | −0.66 | −0.53 | −0.58 | −0.54 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.50 | 2.57 | 2.17 | 4.87 | 5.60 | 4.22 | 9.30 | 7.69 | 6.40 | 5.39 |
| Total debt | 12.49 | 11.12 | 10.45 | 12.24 | 10.49 | 7.32 | 10.41 | 9.49 | 10.37 | 12.08 |
| Net cash (debt) | −9.99 | −8.55 | −8.27 | −7.37 | −4.89 | −3.11 | −1.11 | −1.81 | −3.97 | −6.69 |
| Shareholders’ equity | 30.14 | 38.79 | 42.09 | 38.52 | 38.28 | 49.11 | 53.15 | 53.96 | 49.22 | 54.47 |
| Debt to equity | 0.41 | 0.29 | 0.25 | 0.32 | 0.27 | 0.15 | 0.20 | 0.18 | 0.21 | 0.22 |
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 | ||||||||||
| 2.50 | 2.57 | 2.17 | 4.87 | 5.60 | 4.22 | 9.30 | 7.69 | 6.40 | 5.39 | |
| 2.97 | 3.86 | 4.43 | 3.57 | 3.07 | 5.14 | 3.84 | 3.66 | 3.38 | 3.48 | |
| 14.73 | 17.99 | 20.74 | 17.30 | 12.33 | 19.86 | 20.09 | 18.76 | 16.50 | 18.59 | |
| 34.83 | 36.97 | 35.64 | 36.23 | 30.62 | 30.08 | 30.17 | 33.66 | 33.31 | 41.04 | |
| 75.14 | 85.30 | 91.25 | 87.91 | 82.05 | 90.51 | 94.55 | 93.92 | 89.39 | 97.70 | |
| Growth | +13.5% | +7.0% | −3.7% | −6.7% | +10.3% | +4.5% | −0.7% | −4.8% | +9.3% | |
| Liabilities | ||||||||||
| 0.70 | 0.98 | 1.13 | 0.77 | 0.68 | 0.84 | 1.34 | 1.13 | 1.55 | 1.41 | |
| 11.79 | 10.14 | 9.32 | 11.47 | 9.82 | 6.49 | 9.07 | 8.37 | 8.82 | 10.67 | |
| calc | 12.49 | 11.12 | 10.45 | 12.24 | 10.49 | 7.32 | 10.41 | 9.49 | 10.37 | 12.08 |
| 42.82 | 44.44 | 47.14 | 47.43 | 41.82 | 39.17 | 38.96 | 37.85 | 38.10 | 41.17 | |
| Equity | ||||||||||
| 16.05 | 20.64 | 25.61 | 22.88 | 22.10 | 36.70 | 45.44 | 46.26 | 47.25 | 49.92 | |
| 30.14 | 38.79 | 42.09 | 38.52 | 38.28 | 49.11 | 53.15 | 53.96 | 49.22 | 54.47 | |
| Growth | +28.7% | +8.5% | −8.5% | −0.6% | +28.3% | +8.2% | +1.5% | −8.8% | +10.7% | |
| Per share and net cash | ||||||||||
| calc | −9.99 | −8.55 | −8.27 | −7.37 | −4.89 | −3.11 | −1.11 | −1.81 | −3.97 | −6.69 |
| n/a | 1,020 | 1,014 | 1,012 | 1,081 | 910.9 | 805.3 | 819.3 | 768.5 | 761.1 | |
| calc | n/a | 38.03 | 41.52 | 38.06 | 35.42 | 53.91 | 66.00 | 65.86 | 64.05 | 71.56 |
Lines marked calc are worked out here from filed figures; point at one for how.