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 | 5.49 | 6.70 | 7.08 | 7.73 | 8.34 | 9.44 | 10.43 | 9.18 | 8.70 | 8.25 |
| Growth | +22.2% | +5.6% | +9.2% | +7.9% | +13.1% | +10.5% | −12.0% | −5.2% | −5.2% | |
| Operating income | 0.15 | 0.18 | 0.23 | 0.24 | 0.27 | 0.33 | 0.41 | 0.42 | 0.39 | 0.33 |
| Net income | 0.08 | 0.09 | 0.16 | 0.16 | 0.17 | 0.22 | 0.28 | 0.28 | 0.25 | 0.16 |
| Growth | +7.1% | +80.5% | −2.6% | +8.3% | +27.1% | +27.9% | +0.2% | −11.2% | −37.0% | |
| EPS, diluted | 2.32 | 2.50 | 4.55 | 4.43 | 4.87 | 5.95 | 7.66 | 7.55 | 6.55 | 4.86 |
| Growth | +7.8% | +82.0% | −2.6% | +9.9% | +22.2% | +28.7% | −1.4% | −13.2% | −25.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.5% | 13.7% | 14.0% | 14.7% | 15.6% | 15.3% | 15.7% | 18.2% | 20.3% | 21.4% |
| Operating margin | 2.7% | 2.7% | 3.3% | 3.1% | 3.3% | 3.5% | 4.0% | 4.6% | 4.5% | 4.1% |
| Net margin | 1.5% | 1.4% | 2.3% | 2.1% | 2.1% | 2.3% | 2.7% | 3.1% | 2.9% | 1.9% |
| Free cash flow margin | 1.5% | −4.9% | 3.9% | 0.8% | 4.0% | 1.2% | 0.3% | 6.3% | 6.7% | 3.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.10 | −0.31 | 0.29 | 0.13 | 0.36 | 0.16 | 0.10 | 0.62 | 0.63 | 0.30 |
| Capital expenditure | −0.01 | −0.02 | −0.02 | −0.07 | −0.02 | −0.05 | −0.07 | −0.04 | −0.05 | −0.02 |
| Free cash flow | 0.08 | −0.33 | 0.28 | 0.06 | 0.33 | 0.11 | 0.03 | 0.58 | 0.59 | 0.28 |
| Growth | −489.3% | −78.7% | +463.7% | −66.3% | −75.7% | +2,036.0% | +1.0% | −52.3% | ||
| Buybacks | −0.05 | n/a | −0.02 | −0.03 | −0.03 | −0.05 | −0.11 | −0.22 | −0.20 | −0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.20 | 0.11 | 0.14 | 0.11 | 0.13 | 0.10 | 0.16 | 0.27 | 0.26 | 0.36 |
| Shareholders’ equity | 0.71 | 0.84 | 0.99 | 1.16 | 1.34 | 1.51 | 1.64 | 1.74 | 1.77 | 1.65 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.10 | −0.31 | 0.29 | 0.13 | 0.36 | 0.16 | 0.10 | 0.62 | 0.63 | 0.30 | |
| Growth | −419.6% | −56.3% | +178.1% | −54.0% | −40.1% | +531.5% | +2.1% | −52.0% | ||
| 0.04 | 0.04 | 0.04 | 0.05 | 0.07 | 0.06 | 0.06 | 0.06 | 0.10 | 0.11 | |
| Investment | ||||||||||
| −0.01 | −0.02 | −0.02 | −0.07 | −0.02 | −0.05 | −0.07 | −0.04 | −0.05 | −0.02 | |
| calc | 0.08 | −0.33 | 0.28 | 0.06 | 0.33 | 0.11 | 0.03 | 0.58 | 0.59 | 0.28 |
| Growth | −489.3% | −78.7% | +463.7% | −66.3% | −75.7% | +2,036.0% | +1.0% | −52.3% | ||
| calc | 2.30 | −9.01 | 7.65 | 1.63 | 9.35 | 3.03 | 0.74 | 15.58 | 15.37 | 8.63 |
| −0.02 | −0.20 | −0.09 | −0.73 | 0.01 | −0.02 | −0.14 | −0.51 | −0.30 | −0.31 | |
| Financing | ||||||||||
| −0.06 | 0.40 | −0.16 | 0.58 | −0.36 | −0.16 | 0.11 | −0.02 | −0.32 | 0.08 | |
| −0.05 | n/a | −0.02 | −0.03 | −0.03 | −0.05 | −0.11 | −0.22 | −0.20 | −0.15 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.