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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 81.41 | 77.88 | 84.64 | 76.59 | 53.68 | 83.97 | 124.47 | 102.41 | 91.42 |
| Growth | −4.3% | +8.7% | −9.5% | −29.9% | +56.4% | +48.2% | −17.7% | −10.7% | |
| Operating income | 4.31 | 10.55 | 16.79 | 20.61 | 10.06 | 37.58 | 57.11 | 38.03 | 26.88 |
| Net income | −4.84 | −0.09 | 7.17 | 10.15 | 1.14 | 19.88 | 36.62 | 24.88 | 7.53 |
| Growth | +41.5% | −88.8% | +1,641.9% | +84.3% | −32.1% | −69.7% | |||
| EPS, diluted | n/a | n/a | n/a | n/a | n/a | 1.52 | 2.81 | 1.91 | 0.58 |
| Growth | +84.9% | −32.0% | −69.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.9% | 34.3% | 38.3% | 40.3% | 45.6% | 48.6% | 52.2% | 52.7% | 50.3% |
| Operating margin | 5.3% | 13.5% | 19.8% | 26.9% | 18.7% | 44.8% | 45.9% | 37.1% | 29.4% |
| Net margin | −5.9% | −0.1% | 8.5% | 13.3% | 2.1% | 23.7% | 29.4% | 24.3% | 8.2% |
| Free cash flow margin | 14.8% | 17.3% | 16.9% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 26.11 | 27.11 | 26.35 | 25.60 | 28.89 | 37.79 | 49.72 | 43.21 | 37.98 |
| Capital expenditure | −14.09 | −13.64 | −12.02 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 12.03 | 13.47 | 14.33 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +12.0% | +6.4% | |||||||
| Dividends paid | −0.12 | −0.15 | −2.08 | 2.95 | 0.93 | −11.96 | −36.39 | −11.90 | −11.66 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.21 | 22.52 | 13.90 | 7.37 | 11.71 | 10.47 | 8.00 | 12.73 | 3.27 |
| Total debt | 108.37 | 102.05 | 80.51 | 60.37 | 52.09 | 35.12 | 29.49 | 28.26 | 22.73 |
| Net cash (debt) | −87.17 | −79.53 | −66.61 | −53.00 | −40.37 | −24.66 | −21.49 | −15.53 | −19.46 |
| Shareholders’ equity | 76.78 | 79.80 | 71.54 | 73.32 | 59.35 | 69.41 | 69.49 | 78.58 | 59.11 |
| Debt to equity | 1.41 | 1.28 | 1.13 | 0.82 | 0.88 | 0.51 | 0.42 | 0.36 | 0.38 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 31.9% | 34.3% | 38.3% | 40.3% | 45.6% | 48.6% | 52.2% | 52.7% | 50.3% | |
| 5.3% | 13.5% | 19.8% | 26.9% | 18.7% | 44.8% | 45.9% | 37.1% | 29.4% | |
| −4.5% | 1.9% | 12.8% | 15.7% | −0.4% | 33.6% | 43.0% | 34.6% | 12.2% | |
| −5.9% | −0.1% | 8.5% | 13.3% | 2.1% | 23.7% | 29.4% | 24.3% | 8.2% | |
| 14.8% | 17.3% | 16.9% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | |||||||||
| 0.6% | 0.7% | 0.8% | −0.8% | 0.7% | 0.7% | 0.6% | 0.7% | 0.9% | |
| 4.1% | 3.4% | 2.6% | −2.8% | 2.0% | 1.4% | 1.1% | 1.6% | 2.0% | |
| 17.3% | 17.5% | 14.2% | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 112.6% | 39.3% | 35.0% | n/a | 29.2% | 31.3% | 29.4% | 31.7% | |
| Returns | |||||||||
| −6.3% | −0.1% | 10.0% | 13.8% | 1.9% | 28.6% | 52.7% | 31.7% | 12.7% | |
| −2.0% | −0.0% | 3.2% | 4.4% | 0.6% | 11.4% | 19.6% | 11.5% | 4.1% | |
| Balance and payout | |||||||||
| 1.41 | 1.28 | 1.13 | 0.82 | 0.88 | 0.51 | 0.42 | 0.36 | 0.38 | |
| 68.6% | 67.6% | 67.0% | 67.7% | 68.5% | 60.0% | 62.7% | 63.6% | 67.3% | |
| n/a | n/a | 29.1% | −29.1% | −81.5% | 60.2% | 99.4% | 47.8% | 154.8% | |
| 1.0% | 1.1% | 14.5% | n/a | n/a | n/a | n/a | n/a | n/a | |