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 | 84.28 | 102.35 | 111.46 | 107.29 | 64.13 | 111.48 | 169.99 | 147.40 | 143.15 | 132.38 |
| Growth | +21.4% | +8.9% | −3.7% | −40.2% | +73.8% | +52.5% | −13.3% | −2.9% | −7.5% | |
| Net income | 1.56 | 5.11 | 5.60 | 3.08 | −3.98 | 1.32 | 11.02 | 7.02 | 2.12 | 4.40 |
| Growth | +228.4% | +9.6% | −45.0% | −229.2% | +737.1% | −36.4% | −69.8% | +108.0% | ||
| EPS, diluted | 2.92 | 9.85 | 11.80 | 6.77 | −9.06 | 2.97 | 23.27 | 15.48 | 4.99 | 10.79 |
| Growth | +237.3% | +19.8% | −42.6% | −233.8% | +683.5% | −33.5% | −67.8% | +116.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 1.8% | 5.0% | 5.0% | 2.9% | −6.2% | 1.2% | 6.5% | 4.8% | 1.5% | 3.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.96 | 3.65 | 7.57 | 4.81 | 2.11 | 6.02 | 10.81 | 7.03 | 4.19 | 4.96 |
| Buybacks | −1.04 | −1.59 | −4.65 | −1.65 | −0.44 | 0.00 | −1.51 | −4.01 | −3.45 | −1.21 |
| Dividends paid | −1.28 | −1.40 | −1.44 | −1.57 | −1.58 | −1.59 | −1.79 | −1.88 | −1.88 | −1.92 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.71 | 3.12 | 3.02 | 1.61 | 2.51 | 3.15 | 6.13 | 3.32 | 1.74 | 1.12 |
| Total debt | 1.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 1.71 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 22.39 | 25.09 | 24.65 | 24.91 | 18.98 | 19.17 | 29.49 | 30.58 | 27.41 | 29.09 |
| Debt to equity | 0.04 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 2.71 | 3.12 | 3.02 | 1.61 | 2.51 | 3.15 | 6.13 | 3.32 | 1.74 | 1.12 | |
| n/a | n/a | n/a | 8.51 | 6.52 | 7.47 | 10.99 | 11.73 | 11.03 | 9.77 | |
| 3.15 | 3.40 | 3.54 | 3.78 | 3.89 | 3.39 | 3.28 | 3.75 | 4.00 | 5.10 | |
| 20.86 | 21.46 | 22.02 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 3.27 | 3.27 | 3.27 | 3.27 | 1.43 | 1.48 | 1.49 | 1.55 | 1.58 | 1.43 | |
| 51.65 | 54.37 | 54.30 | 58.72 | 54.72 | 55.59 | 76.44 | 75.50 | 72.58 | 73.68 | |
| Growth | +5.3% | −0.1% | +8.1% | −6.8% | +1.6% | +37.5% | −1.2% | −3.9% | +1.5% | |
| Liabilities | ||||||||||
| 1.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 1.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 27.93 | 26.94 | 27.15 | 31.55 | 33.20 | 33.96 | 42.34 | 43.85 | 44.12 | 43.44 | |
| Equity | ||||||||||
| 12.61 | 16.31 | 20.49 | 22.06 | 16.50 | 16.22 | 25.43 | 30.55 | 30.77 | 33.24 | |
| 22.39 | 25.09 | 24.65 | 24.91 | 18.98 | 19.17 | 29.49 | 30.58 | 27.41 | 29.09 | |
| Growth | +12.0% | −1.7% | +1.0% | −23.8% | +1.0% | +53.9% | +3.7% | −10.4% | +6.1% | |
| Per share and net cash | ||||||||||
| calc | 1.71 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 517.8 | 501.2 | 454.9 | 439.4 | 436.9 | 438.5 | 463.9 | 427.8 | 407.7 | 400.7 | |
| calc | 43.24 | 50.05 | 54.19 | 56.69 | 43.45 | 43.71 | 63.58 | 71.48 | 67.23 | 72.60 |
Lines marked calc are worked out here from filed figures; point at one for how.