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 | 0.40 | 0.45 | 0.52 | 0.53 | 0.49 | 0.50 | 0.55 | 0.58 | 0.58 | 0.61 |
| Growth | +12.9% | +13.9% | +2.9% | −7.2% | +1.1% | +9.9% | +5.3% | +0.2% | +4.6% | |
| Net income | 0.12 | 0.15 | 0.20 | 0.18 | 0.15 | 0.16 | 0.21 | 0.23 | 0.22 | 0.23 |
| Growth | +32.2% | +27.4% | −9.3% | −16.9% | +10.5% | +31.6% | +5.4% | −4.1% | +7.2% | |
| EPS, diluted | 1.18 | 2.76 | 3.50 | 3.30 | 2.90 | 3.26 | 4.29 | 4.58 | 4.71 | 5.47 |
| Growth | +133.9% | +26.8% | −5.7% | −12.1% | +12.4% | +31.6% | +6.8% | +2.8% | +16.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 28.8% | 33.7% | 37.7% | 33.2% | 29.8% | 32.6% | 39.0% | 39.0% | 37.3% | 38.2% |
| Free cash flow margin | 41.9% | 49.0% | 53.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.18 | 0.24 | 0.30 | 0.25 | 0.19 | 0.25 | 0.22 | 0.30 | 0.27 | 0.28 |
| Capital expenditure | −0.01 | −0.02 | −0.02 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.17 | 0.22 | 0.28 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +32.0% | +24.8% | ||||||||
| Buybacks | −0.00 | 0.00 | −0.05 | −0.08 | −0.09 | −0.02 | −0.00 | −0.09 | −0.16 | −0.15 |
| Dividends paid | −0.02 | −0.07 | −0.08 | −0.09 | −0.09 | −0.09 | −0.09 | −0.09 | −0.08 | −0.08 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.10 | 1.54 | 2.05 | 2.55 | 3.29 | 2.18 | 2.10 | 1.65 | 2.00 | 1.71 |
| Total debt | 0.12 | 0.12 | 0.14 | 0.14 | 0.17 | 0.17 | 0.17 | 0.10 | 0.10 | 0.00 |
| Net cash (debt) | 1.98 | 1.42 | 1.91 | 2.41 | 3.12 | 2.01 | 1.93 | 1.55 | 1.90 | 1.71 |
| Shareholders’ equity | 0.71 | 0.82 | 0.88 | 0.96 | 0.98 | 0.98 | 0.86 | 1.00 | 1.02 | 1.14 |
| Debt to equity | 0.16 | 0.14 | 0.16 | 0.15 | 0.17 | 0.18 | 0.20 | 0.10 | 0.10 | 0.00 |
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 | ||||||||||
| 2.10 | 1.54 | 2.05 | 2.55 | 3.29 | 2.18 | 2.10 | 1.65 | 2.00 | 1.71 | |
| 0.17 | 0.16 | 0.16 | 0.16 | 0.15 | 0.14 | 0.15 | 0.15 | 0.15 | 0.16 | |
| 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | |
| 11.10 | 10.78 | 10.77 | 13.92 | 14.74 | 15.34 | 14.31 | 13.37 | 14.23 | 14.09 | |
| Growth | −2.9% | −0.1% | +29.2% | +5.9% | +4.0% | −6.7% | −6.5% | +6.4% | −1.0% | |
| Liabilities | ||||||||||
| 0.12 | 0.12 | 0.14 | 0.14 | 0.17 | 0.17 | 0.17 | 0.10 | 0.10 | 0.00 | |
| calc | 0.12 | 0.12 | 0.14 | 0.14 | 0.17 | 0.17 | 0.17 | 0.10 | 0.10 | 0.00 |
| 10.39 | 9.96 | 9.89 | 12.96 | 13.76 | 14.36 | 13.44 | 12.37 | 13.21 | 12.95 | |
| Equity | ||||||||||
| −0.29 | −0.20 | −0.09 | −0.01 | 0.03 | 0.10 | 0.23 | 0.34 | 0.42 | 0.49 | |
| 0.71 | 0.82 | 0.88 | 0.96 | 0.98 | 0.98 | 0.86 | 1.00 | 1.02 | 1.14 | |
| Growth | +15.8% | +7.2% | +9.2% | +1.9% | −0.5% | −11.5% | +16.0% | +1.7% | +11.9% | |
| Per share and net cash | ||||||||||
| calc | 1.98 | 1.42 | 1.91 | 2.41 | 3.12 | 2.01 | 1.93 | 1.55 | 1.90 | 1.71 |
| 53.3 | 54.7 | 55.4 | 53.0 | 50.0 | 49.9 | 50.3 | 47.5 | 43.5 | 39.9 | |
| calc | 13.34 | 15.05 | 15.94 | 18.18 | 19.63 | 19.58 | 17.20 | 21.12 | 23.45 | 28.58 |
Lines marked calc are worked out here from filed figures; point at one for how.