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 | 1.13 | 0.97 | 1.17 | 1.32 | 1.38 | 1.42 | 1.73 | 3.68 | 4.28 | 4.59 |
| Growth | −13.8% | +20.5% | +12.7% | +4.4% | +2.9% | +22.4% | +112.2% | +16.4% | +7.2% | |
| Operating income | 0.14 | 0.11 | 0.19 | 0.22 | 0.26 | 0.24 | 0.45 | 0.47 | 0.76 | 0.71 |
| Net income | 0.09 | 0.08 | 0.12 | 0.15 | 0.17 | 0.15 | 0.32 | 0.21 | 0.41 | 0.43 |
| Growth | −18.3% | +61.9% | +22.7% | +14.1% | −10.7% | +110.5% | −35.4% | +100.0% | +3.7% | |
| EPS, diluted | 0.85 | 0.69 | 1.11 | 1.36 | 1.54 | 1.36 | 2.86 | 1.04 | 2.01 | 2.04 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.7% | 54.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 12.0% | 11.1% | 15.8% | 16.9% | 19.1% | 17.0% | 26.2% | 12.8% | 17.8% | 15.5% |
| Net margin | 8.1% | 7.7% | 10.4% | 11.3% | 12.4% | 10.7% | 18.4% | 5.6% | 9.6% | 9.3% |
| Free cash flow margin | 14.1% | 14.1% | 10.9% | 24.2% | 17.7% | 21.7% | 24.9% | 8.6% | 17.8% | 15.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.18 | 0.15 | 0.14 | 0.33 | 0.26 | 0.32 | 0.46 | 0.54 | 0.93 | 0.98 |
| Capital expenditure | −0.02 | −0.01 | −0.02 | −0.01 | −0.01 | −0.01 | −0.03 | −0.23 | −0.17 | −0.26 |
| Free cash flow | 0.16 | 0.14 | 0.13 | 0.32 | 0.24 | 0.31 | 0.43 | 0.32 | 0.76 | 0.72 |
| Growth | −13.8% | −6.8% | +150.5% | −23.7% | +26.4% | +40.1% | −26.7% | +141.9% | −5.9% | |
| Buybacks | −0.04 | n/a | n/a | −0.04 | −0.05 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.07 | −0.07 | −0.08 | −0.08 | −0.09 | −0.10 | −0.12 | −0.30 | −0.21 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.21 | 0.27 | 0.24 | 0.36 | 0.28 | 0.33 | 0.49 | 0.58 | 0.53 | 0.53 |
| Total debt | 0.60 | 0.81 | 0.71 | 0.65 | 0.64 | 1.74 | 0.58 | 3.08 | 2.63 | 2.33 |
| Net cash (debt) | −0.39 | −0.54 | −0.47 | −0.29 | −0.36 | −1.41 | −0.09 | −2.50 | −2.09 | −1.80 |
| Shareholders’ equity | 0.69 | 0.74 | 0.83 | 0.90 | 1.01 | 1.07 | 1.29 | 5.02 | 5.22 | 5.57 |
| Debt to equity | 0.87 | 1.10 | 0.86 | 0.72 | 0.63 | 1.62 | 0.45 | 0.61 | 0.50 | 0.42 |
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 | ||||||||||
| 16.7% | 54.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 12.0% | 11.1% | 15.8% | 16.9% | 19.1% | 17.0% | 26.2% | 12.8% | 17.8% | 15.5% | |
| 11.6% | 8.0% | 13.0% | 14.5% | 17.1% | 14.5% | 23.4% | 7.7% | 12.8% | 11.7% | |
| 8.1% | 7.7% | 10.4% | 11.3% | 12.4% | 10.7% | 18.4% | 5.6% | 9.6% | 9.3% | |
| 14.1% | 14.1% | 10.9% | 24.2% | 17.7% | 21.7% | 24.9% | 8.6% | 17.8% | 15.7% | |
| Spending | ||||||||||
| 25.2% | 33.3% | 32.7% | 29.0% | 29.8% | 32.2% | 31.1% | 20.2% | 18.1% | 19.7% | |
| 1.7% | 1.1% | 1.4% | 1.0% | 1.0% | 0.7% | 1.8% | 6.2% | 3.9% | 5.6% | |
| 28.3% | 2.7% | 20.3% | 21.8% | 27.8% | 26.0% | 21.2% | 27.1% | 25.0% | 20.2% | |
| Returns | ||||||||||
| 13.4% | 10.1% | 14.6% | 16.5% | 16.9% | 14.2% | 24.8% | 4.1% | 7.9% | 7.7% | |
| 5.7% | 3.7% | 5.9% | 6.7% | 7.2% | 4.2% | 11.2% | 1.7% | 3.5% | 3.5% | |
| Balance and payout | ||||||||||
| 0.87 | 1.10 | 0.86 | 0.72 | 0.63 | 1.62 | 0.45 | 0.61 | 0.50 | 0.42 | |
| 56.5% | 62.6% | 59.2% | 59.3% | 56.9% | 70.2% | 54.9% | 54.2% | 51.6% | 50.0% | |
| 76.7% | 97.0% | 62.3% | 55.4% | 53.9% | 68.3% | 36.0% | 144.3% | 49.9% | n/a | |
| 67.6% | 53.2% | 59.4% | 39.0% | 59.5% | 33.7% | 26.7% | 94.3% | 26.9% | n/a | |