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 | 8.92 | 12.17 | 12.59 | 10.16 | 8.54 | 16.54 | 22.39 | 17.68 | 21.70 | 33.63 |
| Growth | +36.5% | +3.4% | −19.3% | −16.0% | +93.6% | +35.4% | −21.0% | +22.7% | +55.0% | |
| Operating income | 1.30 | 1.39 | 1.84 | 1.91 | 1.36 | 2.60 | 2.81 | 4.07 | 4.99 | 5.74 |
| Net income | 0.35 | 0.39 | 1.15 | 1.28 | 0.61 | 1.50 | 1.72 | 2.66 | 3.04 | 3.39 |
| Growth | +10.2% | +197.0% | +11.0% | −52.1% | +144.8% | +14.8% | +54.4% | +14.1% | +11.8% | |
| EPS, diluted | 1.66 | 1.29 | 2.78 | 3.07 | 1.42 | 3.35 | 3.84 | 5.48 | 5.17 | 5.42 |
| Growth | −22.3% | +115.5% | +10.4% | −53.7% | +135.9% | +14.6% | +42.7% | −5.7% | +4.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.5% | 11.4% | 14.6% | 18.8% | 15.9% | 15.7% | 12.5% | 23.0% | 23.0% | 17.1% |
| Net margin | 3.9% | 3.2% | 9.1% | 12.6% | 7.2% | 9.1% | 7.7% | 15.0% | 14.0% | 10.1% |
| Free cash flow margin | 8.2% | 6.6% | 0.4% | −18.7% | −3.5% | 11.2% | 7.6% | 16.0% | 13.2% | 7.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.35 | 1.32 | 2.19 | 1.95 | 1.90 | 2.55 | 2.91 | 4.42 | 4.89 | 5.60 |
| Capital expenditure | −0.62 | −0.51 | −2.14 | −3.85 | −2.20 | −0.70 | −1.20 | −1.60 | −2.02 | −3.15 |
| Free cash flow | 0.73 | 0.80 | 0.05 | −1.90 | −0.30 | 1.85 | 1.70 | 2.83 | 2.87 | 2.45 |
| Growth | +10.2% | −94.4% | −4,302.9% | −7.8% | +65.8% | +1.5% | −14.6% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.16 | −0.08 |
| Dividends paid | −0.52 | −0.83 | −1.34 | −1.46 | −1.61 | −1.67 | −1.67 | −1.84 | −2.31 | −2.58 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.25 | 0.04 | 0.01 | 0.02 | 0.52 | 0.15 | 0.22 | 0.34 | 0.73 | 0.08 |
| Total debt | 8.33 | 8.52 | 9.38 | 12.49 | 14.24 | 13.64 | 13.62 | 21.67 | 32.08 | 32.00 |
| Net cash (debt) | −8.08 | −8.49 | −9.37 | −12.47 | −13.71 | −13.50 | −13.40 | −21.33 | −31.34 | −31.92 |
| Shareholders’ equity | 0.19 | 5.53 | 6.58 | 6.23 | 6.04 | 6.02 | 6.49 | 16.48 | 17.04 | 22.49 |
| Debt to equity | 44.14 | 1.54 | 1.43 | 2.01 | 2.36 | 2.27 | 2.10 | 1.31 | 1.88 | 1.42 |
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 | ||||||||||
| 0.25 | 0.04 | 0.01 | 0.02 | 0.52 | 0.15 | 0.22 | 0.34 | 0.73 | 0.08 | |
| 0.14 | 0.34 | 0.30 | 0.30 | 0.23 | 0.43 | 0.43 | 0.64 | 0.75 | 0.95 | |
| 12.57 | 12.70 | 14.77 | 18.35 | 19.15 | 19.32 | 19.95 | 32.70 | 45.94 | 47.86 | |
| 0.53 | 0.68 | 0.68 | 0.68 | 0.53 | 0.53 | 0.53 | 4.95 | 8.09 | 8.06 | |
| 16.14 | 16.85 | 18.23 | 21.81 | 23.08 | 23.62 | 24.38 | 44.27 | 64.07 | 66.64 | |
| Growth | +4.4% | +8.2% | +19.6% | +5.8% | +2.4% | +3.2% | +81.6% | +44.7% | +4.0% | |
| Liabilities | ||||||||||
| 0.41 | 0.43 | 0.51 | 0.01 | 0.01 | 0.90 | 0.93 | 0.48 | 1.06 | 1.24 | |
| 7.92 | 8.09 | 8.87 | 12.48 | 14.23 | 12.75 | 12.70 | 21.18 | 31.02 | 30.76 | |
| calc | 8.33 | 8.52 | 9.38 | 12.49 | 14.24 | 13.64 | 13.62 | 21.67 | 32.08 | 32.00 |
| Equity | ||||||||||
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.87 | 1.58 | 2.37 | |
| 0.19 | 5.53 | 6.58 | 6.23 | 6.04 | 6.02 | 6.49 | 16.48 | 17.04 | 22.49 | |
| Growth | +2,828.7% | +19.0% | −5.4% | −2.9% | −0.4% | +7.9% | +153.8% | +3.3% | +32.0% | |
| Per share and net cash | ||||||||||
| calc | −8.08 | −8.49 | −9.37 | −12.47 | −13.71 | −13.50 | −13.40 | −21.33 | −31.34 | −31.92 |
| 210.7 | 388.7 | 411.5 | 413.2 | 444.9 | 446.1 | 447.2 | 583.1 | 583.1 | 629.7 | |
| calc | 0.90 | 14.22 | 15.99 | 15.07 | 13.58 | 13.48 | 14.52 | 28.27 | 29.22 | 35.71 |
Lines marked calc are worked out here from filed figures; point at one for how.