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 | 1.10 | 1.22 | 1.33 | 1.49 | 1.65 | 2.08 | 3.34 | 4.08 | 5.27 | 5.75 |
| Growth | +10.2% | +9.2% | +12.1% | +10.7% | +26.3% | +60.7% | +22.0% | +29.2% | +9.1% | |
| Net income | 0.32 | 0.32 | 0.36 | 0.44 | 0.40 | 0.36 | 0.87 | 0.87 | 0.86 | 1.06 |
| Growth | +1.0% | +14.1% | +20.0% | −9.4% | −9.1% | +141.9% | +0.3% | −1.3% | +23.0% | |
| EPS, diluted | n/a | n/a | 1.26 | 1.38 | 1.14 | 0.87 | 1.42 | 1.26 | 0.98 | 1.17 |
| Growth | +9.5% | −17.4% | −23.7% | +63.2% | −11.3% | −22.2% | +19.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 28.6% | 26.2% | 27.4% | 29.3% | 24.0% | 17.3% | 26.0% | 21.4% | 16.3% | 18.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.80 | 0.88 | 0.94 | 1.07 | 1.12 | 1.32 | 2.56 | 2.96 | 3.57 | 3.99 |
| Dividends paid | −0.61 | −0.69 | −0.76 | −0.85 | −0.96 | −1.17 | −1.81 | −2.11 | −2.69 | −2.92 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.01 | 0.01 | 0.01 | 0.05 | 0.82 | 0.26 | 0.17 | 0.23 | 0.44 | 0.43 |
| Total debt | 3.98 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −3.97 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 6.77 | 7.37 | 8.09 | 9.77 | 10.99 | 25.05 | 28.71 | 32.94 | 38.84 | 39.44 |
| Debt to equity | 0.59 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.01 | 0.01 | 0.01 | 0.05 | 0.82 | 0.26 | 0.17 | 0.23 | 0.44 | 0.43 | |
| 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 3.68 | 3.73 | 3.73 | 4.93 | 4.93 | |
| 13.15 | 14.06 | 15.26 | 18.55 | 20.74 | 43.14 | 49.67 | 57.78 | 68.84 | 72.80 | |
| Growth | +6.9% | +8.6% | +21.6% | +11.8% | +108.0% | +15.2% | +16.3% | +19.1% | +5.8% | |
| Liabilities | ||||||||||
| 3.98 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 3.98 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 6.37 | 6.67 | 7.14 | 8.75 | 9.72 | 18.01 | 20.83 | 24.67 | 29.78 | 32.67 | |
| Equity | ||||||||||
| 6.77 | 7.37 | 8.09 | 9.77 | 10.99 | 25.05 | 28.71 | 32.94 | 38.84 | 39.44 | |
| Growth | +8.9% | +9.7% | +20.8% | +12.4% | +128.1% | +14.6% | +14.7% | +17.9% | +1.5% | |
| Per share and net cash | ||||||||||
| calc | −3.97 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 260.2 | 284.2 | 303.7 | 333.6 | 361.3 | 591.3 | 660.3 | 752.5 | 891.5 | 934.0 | |
| calc | 26.01 | 25.94 | 26.63 | 29.30 | 30.41 | 42.37 | 43.49 | 43.78 | 43.57 | 42.23 |
Lines marked calc are worked out here from filed figures; point at one for how.