Closing prices at the end of each trading day, from 13 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 | 7.68 | 8.58 | 10.19 | 10.21 | 11.04 | 13.74 | 16.00 | 16.06 | 17.95 | 17.31 |
| Growth | +11.7% | +18.8% | +0.2% | +8.1% | +24.5% | +16.5% | +0.4% | +11.7% | −3.5% | |
| Net income | 0.60 | 0.45 | 1.02 | 1.02 | 1.41 | 1.95 | 2.62 | 2.60 | 3.08 | 2.22 |
| Growth | −25.8% | +128.5% | −0.5% | +38.4% | +38.3% | +34.5% | −0.6% | +18.5% | −28.0% | |
| EPS, diluted | 1.75 | 1.44 | 3.55 | 3.66 | 5.18 | 7.43 | 11.01 | 11.72 | 14.69 | 11.12 |
| Growth | −17.7% | +146.5% | +3.1% | +41.5% | +43.4% | +48.2% | +6.4% | +25.3% | −24.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.9% | 5.2% | 10.0% | 10.0% | 12.7% | 14.2% | 16.4% | 16.2% | 17.2% | 12.8% |
| Free cash flow margin | 0.4% | 7.4% | 13.6% | 10.0% | 15.6% | 6.8% | 3.5% | 13.1% | 8.7% | 10.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.07 | 0.66 | 1.45 | 1.08 | 1.78 | 1.00 | 0.67 | 2.20 | 1.68 | 1.87 |
| Capital expenditure | −0.04 | −0.03 | −0.06 | −0.06 | −0.06 | −0.07 | −0.11 | −0.09 | −0.12 | −0.12 |
| Free cash flow | 0.03 | 0.63 | 1.39 | 1.02 | 1.73 | 0.93 | 0.56 | 2.10 | 1.56 | 1.75 |
| Growth | +2,077.8% | +120.2% | −26.7% | +69.6% | −46.0% | −40.3% | +278.7% | −25.8% | +11.9% | |
| Buybacks | −0.60 | −0.91 | −0.29 | −0.27 | −0.17 | −0.90 | −1.07 | −1.00 | −1.20 | −1.20 |
| Dividends paid | −0.12 | −0.11 | −0.10 | −0.12 | −0.13 | −0.15 | −0.14 | −0.14 | −0.17 | −0.18 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.70 | 0.27 | 1.11 | 1.22 | 2.58 | 1.78 | 1.05 | 1.81 | 1.61 | 1.98 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.06 | 0.08 | 0.07 | 0.03 | 0.04 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 1.72 | 0.98 | 1.73 | 1.58 | 1.94 |
| Shareholders’ equity | 4.66 | 4.15 | 4.82 | 5.46 | 6.57 | 7.49 | 8.91 | 10.38 | 12.12 | 12.99 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.01 | 0.01 | 0.01 | 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 | ||||||||||
| 0.70 | 0.27 | 1.11 | 1.22 | 2.58 | 1.78 | 1.05 | 1.81 | 1.61 | 1.98 | |
| 0.07 | 0.08 | 0.04 | 0.01 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.08 | 0.07 | 0.09 | 0.11 | 0.13 | 0.15 | 0.20 | 0.22 | 0.25 | 0.24 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.07 | 0.07 | 0.07 | 0.04 | |
| 10.18 | 9.69 | 10.17 | 10.72 | 12.21 | 13.35 | 14.80 | 16.09 | 17.36 | 18.05 | |
| Growth | −4.8% | +5.0% | +5.3% | +13.9% | +9.4% | +10.8% | +8.7% | +7.9% | +3.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.06 | 0.08 | 0.07 | 0.03 | 0.04 | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.06 | 0.08 | 0.07 | 0.03 | 0.04 |
| 5.52 | 5.53 | 5.36 | 5.26 | 5.64 | 5.86 | 5.88 | 5.70 | 5.24 | 5.06 | |
| Equity | ||||||||||
| 1.54 | 0.98 | 1.61 | 2.22 | 3.31 | 4.20 | 5.58 | 7.01 | 8.69 | 9.49 | |
| 4.66 | 4.15 | 4.82 | 5.46 | 6.57 | 7.49 | 8.91 | 10.38 | 12.12 | 12.99 | |
| Growth | −10.8% | +16.0% | +13.3% | +20.4% | +14.0% | +19.0% | +16.5% | +16.7% | +7.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 1.72 | 0.98 | 1.73 | 1.58 | 1.94 |
| 319.1 | 286.8 | 277.1 | 270.2 | 266.5 | 249.3 | 225.8 | 212.6 | 202.9 | 192.7 | |
| calc | 14.60 | 14.49 | 17.39 | 20.20 | 24.66 | 30.04 | 39.47 | 48.85 | 59.74 | 67.38 |
Lines marked calc are worked out here from filed figures; point at one for how.