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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 6.3% | 8.0% | 9.9% | 13.2% | 16.8% | 8.8% | 1.9% | 7.9% | 14.2% | 16.2% | |
| 4.4% | 5.9% | 8.2% | 10.2% | 13.4% | 7.0% | 1.5% | 6.3% | 11.3% | 12.9% | |
| 10.7% | 13.4% | 18.8% | 15.1% | 15.7% | 15.8% | 13.2% | 16.7% | 19.7% | 19.6% | |
| Spending | ||||||||||
| 0.9% | 0.6% | 0.8% | 0.9% | 0.5% | 0.5% | 0.6% | 0.4% | 0.4% | 0.4% | |
| 28.1% | 25.3% | 17.2% | 22.9% | 20.5% | 20.4% | 21.7% | 20.4% | 20.8% | 20.5% | |
| Returns | ||||||||||
| 13.0% | 17.1% | 24.2% | 29.0% | 33.5% | 18.4% | 4.5% | 19.2% | 33.1% | 37.3% | |
| 3.1% | 4.1% | 5.6% | 7.2% | 8.9% | 4.7% | 1.0% | 4.4% | 8.0% | 9.2% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 74.7% | 74.7% | 76.3% | 74.7% | 73.4% | 74.4% | 78.9% | 77.1% | 75.8% | 75.4% | |
| 50.3% | 24.8% | 25.0% | 41.4% | 27.2% | 111.8% | 32.4% | 6.0% | 7.9% | 25.4% | |
| 28.3% | 11.0% | 10.9% | 27.9% | 23.2% | 49.8% | 3.6% | 2.3% | 4.5% | 16.7% | |