Closing prices at the end of each trading day, from 2 Jan 2018. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.55 | 19.64 | 20.08 | 20.91 | 27.71 | 37.88 | 29.06 | 25.97 | 26.89 |
| Growth | +331.8% | +2.3% | +4.1% | +32.5% | +36.7% | −23.3% | −10.6% | +3.5% | |
| Operating income | 0.21 | 0.41 | 1.86 | 0.90 | 4.78 | 10.81 | 2.75 | 1.86 | 3.74 |
| Net income | 0.33 | 3.57 | 0.99 | 0.46 | 3.15 | 7.66 | 1.26 | 0.67 | 2.27 |
| Growth | +992.7% | −72.2% | −53.7% | +586.9% | +142.9% | −83.6% | −46.4% | +236.4% | |
| EPS, diluted | 0.39 | 5.72 | 1.70 | 0.81 | 5.52 | 14.18 | 2.53 | 1.36 | 4.66 |
| Growth | +1,366.7% | −70.3% | −52.4% | +581.5% | +156.9% | −82.2% | −46.2% | +242.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.3% | 27.5% | 27.4% | 25.1% | 34.0% | 40.7% | 29.2% | 29.0% | 31.0% |
| Operating margin | 4.6% | 2.1% | 9.3% | 4.3% | 17.3% | 28.5% | 9.4% | 7.1% | 13.9% |
| Net margin | 7.2% | 18.2% | 4.9% | 2.2% | 11.4% | 20.2% | 4.3% | 2.6% | 8.4% |
| Free cash flow margin | 12.6% | 3.3% | 9.6% | 9.1% | 7.6% | 15.5% | 9.1% | 5.8% | 7.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.23 | 2.05 | 3.67 | 3.32 | 3.89 | 8.11 | 5.07 | 3.54 | 4.01 |
| Capital expenditure | −0.65 | −1.41 | −1.73 | −1.42 | −1.78 | −2.25 | −2.42 | −2.03 | −1.88 |
| Free cash flow | 0.57 | 0.65 | 1.94 | 1.90 | 2.11 | 5.86 | 2.65 | 1.51 | 2.13 |
| Growth | +12.7% | +199.4% | −1.9% | +11.0% | +177.7% | −54.7% | −43.0% | +40.7% | |
| Buybacks | n/a | −1.80 | −1.93 | −0.16 | −1.04 | −4.52 | −1.05 | −0.18 | −0.55 |
| Dividends paid | −0.33 | −0.95 | −1.02 | −1.03 | −1.05 | −1.03 | −1.03 | −1.06 | −1.06 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.12 | 2.31 | 0.67 | 1.45 | 0.50 | 0.90 | 0.94 | 0.85 | 0.70 |
| Total debt | 3.71 | 8.57 | 9.06 | 10.06 | 8.07 | 8.58 | 9.43 | 9.92 | 9.86 |
| Net cash (debt) | −3.60 | −6.26 | −8.38 | −8.61 | −7.57 | −7.68 | −8.48 | −9.07 | −9.16 |
| Shareholders’ equity | 8.30 | 24.43 | 22.91 | 22.37 | 23.65 | 25.82 | 25.16 | 24.41 | 25.32 |
| Debt to equity | 0.45 | 0.35 | 0.40 | 0.45 | 0.34 | 0.33 | 0.37 | 0.41 | 0.39 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 15.3% | 27.5% | 27.4% | 25.1% | 34.0% | 40.7% | 29.2% | 29.0% | 31.0% | |
| 4.6% | 2.1% | 9.3% | 4.3% | 17.3% | 28.5% | 9.4% | 7.1% | 13.9% | |
| −0.6% | −0.6% | 6.5% | 1.8% | 15.0% | 27.0% | 6.7% | 4.4% | 11.3% | |
| 7.2% | 18.2% | 4.9% | 2.2% | 11.4% | 20.2% | 4.3% | 2.6% | 8.4% | |
| 12.6% | 3.3% | 9.6% | 9.1% | 7.6% | 15.5% | 9.1% | 5.8% | 7.9% | |
| Spending | |||||||||
| 4.1% | 2.2% | 2.0% | 2.1% | 1.7% | 1.5% | 2.2% | 2.5% | 2.2% | |
| 14.3% | 7.2% | 8.6% | 6.8% | 6.4% | 5.9% | 8.3% | 7.8% | 7.0% | |
| n/a | n/a | 24.2% | −20.2% | 23.7% | 25.0% | 34.3% | 38.4% | 24.7% | |
| Returns | |||||||||
| 3.9% | 14.6% | 4.3% | 2.1% | 13.3% | 29.7% | 5.0% | 2.8% | 9.0% | |
| 1.9% | 7.9% | 2.1% | 1.0% | 6.3% | 14.0% | 2.4% | 1.3% | 4.3% | |
| Balance and payout | |||||||||
| 0.45 | 0.35 | 0.40 | 0.45 | 0.34 | 0.33 | 0.37 | 0.41 | 0.39 | |
| 51.2% | 46.3% | 51.1% | 52.5% | 52.6% | 52.6% | 52.2% | 52.9% | 51.5% | |
| 100.9% | 26.6% | 103.0% | 224.4% | 33.1% | 13.5% | 82.0% | 157.3% | 46.8% | |
| 57.5% | 425.3% | 152.4% | 62.6% | 98.6% | 94.8% | 78.4% | 82.4% | 75.9% | |