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 | 7.65 | 9.47 | 11.17 | 12.11 | 11.20 | 12.98 | 17.07 | 20.88 | 23.67 | 28.48 |
| Growth | +23.7% | +18.0% | +8.4% | −7.5% | +15.9% | +31.5% | +22.3% | +13.4% | +20.3% | |
| Operating income | 0.32 | 0.38 | 0.54 | 0.55 | 0.61 | 0.66 | 0.87 | 1.13 | 1.35 | 1.61 |
| Net income | 0.20 | 0.31 | 0.29 | 0.40 | 0.45 | 0.49 | 0.49 | 0.74 | 0.90 | 1.03 |
| Growth | +57.4% | −6.9% | +37.1% | +10.8% | +9.1% | +1.1% | +51.6% | +21.5% | +13.7% | |
| EPS, diluted | 1.26 | 2.00 | 1.90 | 2.73 | 3.07 | 3.34 | 3.32 | 5.00 | 6.03 | 6.80 |
| Growth | +58.7% | −5.0% | +43.7% | +12.5% | +8.8% | −0.6% | +50.6% | +20.6% | +12.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.3% | 13.1% | 13.2% | 13.2% | 14.8% | 15.0% | 14.8% | 14.1% | 14.8% | 15.0% |
| Operating margin | 4.2% | 4.0% | 4.8% | 4.6% | 5.5% | 5.1% | 5.1% | 5.4% | 5.7% | 5.7% |
| Net margin | 2.6% | 3.3% | 2.6% | 3.3% | 4.0% | 3.7% | 2.9% | 3.6% | 3.8% | 3.6% |
| Free cash flow margin | 2.3% | 1.3% | 0.6% | 2.2% | 7.6% | 1.5% | 4.1% | 5.5% | 6.2% | 5.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.39 | 0.37 | 0.36 | 0.53 | 1.12 | 0.58 | 1.13 | 1.58 | 2.08 | 2.23 |
| Capital expenditure | −0.21 | −0.24 | −0.29 | −0.26 | −0.26 | −0.39 | −0.43 | −0.43 | −0.60 | −0.61 |
| Free cash flow | 0.18 | 0.13 | 0.07 | 0.26 | 0.86 | 0.20 | 0.70 | 1.14 | 1.48 | 1.62 |
| Growth | −28.6% | −48.8% | +306.2% | +223.2% | −77.0% | +257.5% | +62.4% | +29.4% | +9.7% | |
| Buybacks | 0.00 | −0.05 | −0.44 | −0.02 | −0.25 | −0.07 | −0.13 | −0.00 | 0.00 | −0.13 |
| Dividends paid | n/a | 0.00 | 0.00 | −0.02 | −0.03 | −0.03 | −0.04 | −0.05 | −0.05 | −0.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.11 | 0.14 | 0.08 | 0.16 | 0.18 | 0.23 | 0.43 | 1.29 | 0.74 | 0.44 |
| Total debt | 0.36 | 0.67 | 1.07 | 0.07 | 0.01 | 0.01 | n/a | n/a | n/a | 0.76 |
| Net cash (debt) | −0.25 | −0.53 | −0.99 | 0.10 | 0.17 | 0.22 | n/a | n/a | n/a | −0.32 |
| Shareholders’ equity | 3.34 | 3.79 | 3.60 | 4.05 | 4.34 | 5.11 | 5.38 | 6.27 | 7.32 | 8.94 |
| Debt to equity | 0.11 | 0.18 | 0.30 | 0.02 | 0.00 | 0.00 | n/a | n/a | n/a | 0.09 |
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 | ||||||||||
| 0.39 | 0.37 | 0.36 | 0.53 | 1.12 | 0.58 | 1.13 | 1.58 | 2.08 | 2.23 | |
| Growth | −4.8% | −3.5% | +46.8% | +111.9% | −47.8% | +94.1% | +39.4% | +32.1% | +7.1% | |
| Investment | ||||||||||
| −0.21 | −0.24 | −0.29 | −0.26 | −0.26 | −0.39 | −0.43 | −0.43 | −0.60 | −0.61 | |
| calc | 0.18 | 0.13 | 0.07 | 0.26 | 0.86 | 0.20 | 0.70 | 1.14 | 1.48 | 1.62 |
| Growth | −28.6% | −48.8% | +306.2% | +223.2% | −77.0% | +257.5% | +62.4% | +29.4% | +9.7% | |
| calc | 1.13 | 0.81 | 0.42 | 1.79 | 5.89 | 1.35 | 4.75 | 7.67 | 9.84 | 10.71 |
| n/a | −0.57 | −0.40 | −0.62 | −0.50 | −2.90 | −0.62 | −0.99 | −2.29 | −3.83 | |
| Financing | ||||||||||
| n/a | 0.23 | −0.02 | 0.18 | −0.60 | 2.36 | −0.31 | 0.27 | −0.31 | 1.27 | |
| n/a | 0.00 | 0.00 | −0.02 | −0.03 | −0.03 | −0.04 | −0.05 | −0.05 | −0.06 | |
| 0.00 | −0.05 | −0.44 | −0.02 | −0.25 | −0.07 | −0.13 | −0.00 | 0.00 | −0.13 | |
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.