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 | 1.39 | 1.92 | 2.61 | 3.46 | 4.52 | 5.90 | 7.25 | 8.97 | 10.98 | 13.28 |
| Growth | +37.9% | +36.0% | +32.6% | +30.6% | +30.5% | +22.9% | +23.8% | +22.4% | +20.9% | |
| Operating income | −0.38 | −0.06 | −0.04 | 0.04 | 0.20 | 0.26 | 0.36 | 0.76 | 1.36 | 1.82 |
| Net income | −0.41 | −0.12 | −0.03 | 0.63 | 0.12 | 0.23 | 0.33 | 1.73 | 1.43 | 1.75 |
| Growth | −81.0% | +93.3% | +41.3% | +432.6% | −17.7% | +22.7% | ||||
| EPS, diluted | n/a | −0.68 | −0.15 | 3.18 | 0.59 | 1.13 | 1.60 | 1.68 | 1.37 | 1.67 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 71.3% | 73.9% | 76.1% | 77.0% | 78.2% | 77.1% | 78.3% | 78.6% | 79.2% | 77.5% |
| Operating margin | −27.5% | −3.4% | −1.6% | 1.2% | 4.4% | 4.4% | 4.9% | 8.5% | 12.4% | 13.7% |
| Net margin | −29.8% | −6.1% | −1.0% | 18.1% | 2.6% | 3.9% | 4.5% | 19.3% | 13.0% | 13.2% |
| Free cash flow margin | 3.8% | 25.7% | 22.5% | 28.1% | 30.3% | 30.5% | 30.0% | 30.1% | 31.1% | 34.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.16 | 0.64 | 0.81 | 1.24 | 1.79 | 2.19 | 2.72 | 3.40 | 4.27 | 5.44 |
| Capital expenditure | −0.11 | −0.15 | −0.22 | −0.27 | −0.42 | −0.39 | −0.55 | −0.69 | −0.85 | −0.87 |
| Free cash flow | 0.05 | 0.49 | 0.59 | 0.97 | 1.37 | 1.80 | 2.17 | 2.70 | 3.42 | 4.58 |
| Growth | +820.1% | +19.1% | +65.5% | +40.8% | +31.6% | +20.8% | +24.4% | +26.3% | +34.0% | |
| Buybacks | 0.00 | −0.06 | 0.00 | 0.00 | n/a | 0.00 | 0.00 | −0.54 | −0.70 | −1.84 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.40 | 0.73 | 0.57 | 0.78 | 1.68 | 1.73 | 1.47 | 1.90 | 2.30 | 3.73 |
| Total debt | n/a | n/a | n/a | 0.69 | 1.64 | 0.09 | 0.00 | n/a | n/a | 1.49 |
| Net cash (debt) | n/a | n/a | n/a | 0.08 | 0.04 | 1.64 | 1.47 | n/a | n/a | 2.24 |
| Shareholders’ equity | 0.54 | 0.78 | 1.11 | 2.13 | 2.83 | 3.70 | 5.03 | 7.63 | 9.61 | 12.96 |
| Debt to equity | n/a | n/a | n/a | 0.33 | 0.58 | 0.02 | 0.00 | n/a | n/a | 0.12 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 71.3% | 73.9% | 76.1% | 77.0% | 78.2% | 77.1% | 78.3% | 78.6% | 79.2% | 77.5% | |
| −27.5% | −3.4% | −1.6% | 1.2% | 4.4% | 4.4% | 4.9% | 8.5% | 12.4% | 13.7% | |
| −29.5% | −5.9% | −1.5% | 1.9% | 3.3% | 4.2% | 5.5% | 11.2% | 15.8% | 17.0% | |
| −29.8% | −6.1% | −1.0% | 18.1% | 2.6% | 3.9% | 4.5% | 19.3% | 13.0% | 13.2% | |
| 3.8% | 25.7% | 22.5% | 28.1% | 30.3% | 30.5% | 30.0% | 30.1% | 31.1% | 34.5% | |
| Spending | ||||||||||
| 20.5% | 19.7% | 20.3% | 21.6% | 22.7% | 23.7% | 24.4% | 23.7% | 23.2% | 22.3% | |
| 11.4% | 11.0% | 11.3% | 9.8% | 10.0% | 10.1% | 10.1% | 9.6% | 8.5% | 8.5% | |
| 7.6% | 7.8% | 8.6% | 7.7% | 9.3% | 6.6% | 7.6% | 7.7% | 7.8% | 6.5% | |
| n/a | n/a | n/a | −835.8% | 20.7% | 7.6% | 18.5% | −71.7% | 18.0% | 22.7% | |
| Returns | ||||||||||
| −76.6% | −15.0% | −2.4% | 29.5% | 4.2% | 6.2% | 6.5% | 22.7% | 14.8% | 13.5% | |
| −20.4% | −3.3% | −0.7% | 10.4% | 1.4% | 2.1% | 2.4% | 10.0% | 7.0% | 6.7% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.33 | 0.58 | 0.02 | 0.00 | n/a | n/a | 0.12 | |
| 81.0% | 78.1% | 71.4% | 64.7% | 67.5% | 65.8% | 62.2% | 56.1% | 52.9% | 50.2% | |
| 0.0% | 11.2% | 0.0% | 0.0% | n/a | 0.0% | 0.0% | 19.9% | 20.4% | 40.2% | |