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 | n/a | 39.82 | 44.96 | 23.38 | 22.49 | 23.01 | 8.99 | 9.74 | 10.74 | 11.49 |
| Growth | +12.9% | −48.0% | −3.8% | +2.4% | −61.0% | +8.4% | +10.3% | +7.0% | ||
| Operating income | n/a | 4.38 | 4.41 | 2.25 | 2.76 | 3.23 | 2.72 | 2.89 | 3.13 | 3.31 |
| Net income | n/a | 3.08 | 4.02 | 0.78 | 2.12 | −2.04 | −1.01 | 1.70 | 2.29 | 3.98 |
| Growth | +30.5% | −80.5% | +170.5% | −196.4% | +34.3% | +74.1% | ||||
| EPS, diluted | n/a | 1.20 | 1.56 | 0.30 | 0.82 | −0.78 | −0.37 | 0.62 | 0.84 | 1.54 |
| Growth | +30.1% | −80.6% | +169.3% | −195.2% | +35.7% | +82.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 11.0% | 9.8% | 9.6% | 12.3% | 14.0% | 30.3% | 29.7% | 29.1% | 28.8% |
| Net margin | n/a | 7.7% | 8.9% | 3.3% | 9.4% | −8.9% | −11.2% | 17.5% | 21.3% | 34.6% |
| Free cash flow margin | n/a | 3.8% | 5.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.20 | 1.62 | 2.46 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Capital expenditure | n/a | −0.10 | −0.13 | −0.06 | −0.06 | −0.04 | −0.03 | −0.04 | −0.10 | −0.10 |
| Free cash flow | n/a | 1.52 | 2.33 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +53.1% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | −0.86 | −1.25 |
| Dividends paid | −1.27 | −1.16 | −1.24 | −1.63 | −0.83 | −0.43 | −0.48 | −0.54 | −0.58 | −0.71 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 6.60 | 9.39 | 5.01 | 8.02 | 7.17 | 5.51 | 4.75 | 5.77 | 7.71 |
| Shareholders’ equity | 18.12 | 21.77 | 21.97 | 19.48 | 20.88 | 18.94 | 16.73 | 17.82 | 17.49 | 20.12 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 2.20 | 1.62 | 2.46 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | −26.4% | +52.1% | ||||||||
| n/a | 0.44 | 1.61 | 0.69 | 0.73 | 0.83 | 0.49 | 0.52 | 0.52 | 0.57 | |
| Investment | ||||||||||
| n/a | −0.10 | −0.13 | −0.06 | −0.06 | −0.04 | −0.03 | −0.04 | −0.10 | −0.10 | |
| calc | n/a | 1.52 | 2.33 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +53.1% | |||||||||
| calc | n/a | 0.59 | 0.90 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| −0.55 | 0.82 | −0.79 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Financing | ||||||||||
| −0.37 | −1.70 | −0.54 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −1.27 | −1.16 | −1.24 | −1.63 | −0.83 | −0.43 | −0.48 | −0.54 | −0.58 | −0.71 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | −0.86 | −1.25 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.