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 | 23.44 | 26.84 | 31.98 | 39.02 | 42.66 | 47.70 | 49.61 | 62.11 | 75.37 | 87.67 |
| Growth | +14.5% | +19.2% | +22.0% | +9.3% | +11.8% | +4.0% | +25.2% | +21.4% | +16.3% | |
| Net income | 1.03 | 1.59 | 2.62 | 3.97 | 5.70 | 3.35 | 0.72 | 3.90 | 8.48 | 11.31 |
| Growth | +54.4% | +64.3% | +51.8% | +43.7% | −41.3% | −78.5% | +440.6% | +117.3% | +33.3% | |
| EPS, diluted | 1.76 | 2.72 | 4.42 | 6.72 | 9.66 | 5.66 | 1.18 | 6.58 | 14.40 | 19.23 |
| Growth | +54.5% | +62.5% | +52.0% | +43.8% | −41.4% | −79.2% | +457.6% | +118.8% | +33.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 4.4% | 5.9% | 8.2% | 10.2% | 13.4% | 7.0% | 1.5% | 6.3% | 11.3% | 12.9% |
| Free cash flow margin | 10.7% | 13.4% | 18.8% | 15.1% | 15.7% | 15.8% | 13.2% | 16.7% | 19.7% | 19.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.73 | 3.76 | 6.28 | 6.26 | 6.91 | 7.76 | 6.85 | 10.64 | 15.12 | 17.55 |
| Capital expenditure | −0.22 | −0.16 | −0.27 | −0.36 | −0.22 | −0.24 | −0.29 | −0.25 | −0.29 | −0.35 |
| Free cash flow | 2.52 | 3.60 | 6.02 | 5.90 | 6.68 | 7.52 | 6.56 | 10.39 | 14.83 | 17.20 |
| Growth | +43.0% | +67.1% | −2.0% | +13.3% | +12.5% | −12.8% | +58.5% | +42.8% | +15.9% | |
| Buybacks | −0.19 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.52 | −0.40 | −0.65 | −1.64 | −1.55 | −3.75 | −0.23 | −0.23 | −0.67 | −2.87 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.23 | 0.28 | 0.08 | 0.23 | 0.08 | 0.20 | 0.22 | 0.10 | 0.15 | 0.14 |
| Total debt | n/a | n/a | n/a | n/a | 0.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −0.42 | 0.20 | 0.22 | 0.10 | 0.15 | 0.14 |
| Shareholders’ equity | 7.96 | 9.28 | 10.82 | 13.67 | 17.04 | 18.23 | 15.89 | 20.28 | 25.59 | 30.32 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | ||||||||||
| 0.23 | 0.28 | 0.08 | 0.23 | 0.08 | 0.20 | 0.22 | 0.10 | 0.15 | 0.14 | |
| 1.18 | 1.12 | 1.13 | 1.21 | 1.11 | 1.14 | 1.03 | 0.88 | 0.79 | 0.78 | |
| 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0.23 | 0.23 | 0.23 | n/a | |
| 33.43 | 38.70 | 46.58 | 54.91 | 64.10 | 71.13 | 75.47 | 88.69 | 105.75 | 123.04 | |
| Growth | +15.8% | +20.3% | +17.9% | +16.7% | +11.0% | +6.1% | +17.5% | +19.2% | +16.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| calc | n/a | n/a | n/a | n/a | 0.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 24.99 | 28.91 | 35.54 | 41.01 | 47.06 | 52.90 | 59.57 | 68.41 | 80.15 | 92.72 | |
| Equity | ||||||||||
| 5.14 | 6.03 | 8.39 | 10.68 | 13.35 | 15.34 | 15.72 | 18.80 | 24.28 | 27.33 | |
| 7.96 | 9.28 | 10.82 | 13.67 | 17.04 | 18.23 | 15.89 | 20.28 | 25.59 | 30.32 | |
| Growth | +16.7% | +16.6% | +26.3% | +24.6% | +7.0% | −12.8% | +27.6% | +26.2% | +18.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | −0.42 | 0.20 | 0.22 | 0.10 | 0.15 | 0.14 |
| 580.8 | 582.3 | 583.9 | 585.3 | 585.7 | 584.8 | 585.3 | 585.7 | 586.2 | 585.9 | |
| calc | 13.70 | 15.95 | 18.53 | 23.36 | 29.09 | 31.17 | 27.15 | 34.62 | 43.66 | 51.75 |
Lines marked calc are worked out here from filed figures; point at one for how.