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 | 1.73 | 2.10 | 2.07 | 4.20 | 5.17 | 5.28 | 5.06 | 9.13 | 11.70 | 12.85 |
| Growth | +21.8% | −1.4% | +102.5% | +23.1% | +2.0% | −4.1% | +80.5% | +28.0% | +9.9% | |
| Net income | 0.50 | −0.22 | 0.23 | 0.75 | 0.76 | −0.04 | −1.06 | 2.56 | 1.87 | 2.68 |
| Growth | −144.2% | +229.3% | +1.8% | −105.3% | −27.0% | +43.4% | ||||
| EPS, diluted | 11.43 | −6.15 | 4.91 | 16.29 | 15.31 | −1.57 | −25.50 | 52.27 | 35.21 | 56.03 |
| Growth | −153.8% | +231.8% | −6.0% | −110.3% | −32.6% | +59.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 29.1% | −10.6% | 11.0% | 17.8% | 14.7% | −0.8% | −21.0% | 28.0% | 16.0% | 20.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.48 | 1.03 | 1.22 | 2.14 | 1.99 | 1.23 | 1.60 | 1.91 | 4.16 | 3.69 |
| Buybacks | −0.31 | −0.19 | 0.00 | 0.00 | −0.06 | −1.03 | −0.17 | 0.00 | −0.67 | −1.60 |
| Dividends paid | −0.05 | −0.05 | −0.05 | −0.06 | −0.07 | −0.07 | −0.06 | −0.08 | −0.08 | −0.07 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.42 | 1.36 | 1.11 | 1.38 | 1.74 | 1.86 | 1.19 | 1.88 | 1.68 | 1.73 |
| Total debt | 0.95 | 0.99 | 0.99 | 1.38 | 1.14 | 1.17 | 1.17 | 1.96 | 1.89 | 2.33 |
| Net cash (debt) | −0.53 | 0.37 | 0.12 | −0.01 | 0.60 | 0.69 | 0.02 | −0.08 | −0.21 | −0.60 |
| Shareholders’ equity | 4.87 | 4.39 | 5.05 | 5.97 | 7.56 | 6.62 | 5.33 | 9.45 | 10.57 | 11.61 |
| Debt to equity | 0.19 | 0.23 | 0.20 | 0.23 | 0.15 | 0.18 | 0.22 | 0.21 | 0.18 | 0.20 |
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 | ||||||||||
| 0.42 | 1.36 | 1.11 | 1.38 | 1.74 | 1.86 | 1.19 | 1.88 | 1.68 | 1.73 | |
| 12.35 | 15.23 | 18.68 | 26.33 | 30.82 | 33.96 | 36.55 | 49.01 | 50.71 | 53.80 | |
| Growth | +23.3% | +22.7% | +41.0% | +17.1% | +10.2% | +7.6% | +34.1% | +3.5% | +6.1% | |
| Liabilities | ||||||||||
| 0.95 | 0.99 | 0.99 | 1.38 | 1.14 | 1.17 | 1.17 | 1.96 | 1.89 | 2.33 | |
| calc | 0.95 | 0.99 | 0.99 | 1.38 | 1.14 | 1.17 | 1.17 | 1.96 | 1.89 | 2.33 |
| 6.31 | 9.54 | 11.58 | 17.29 | 19.87 | 23.78 | 26.69 | 33.45 | 33.16 | 34.59 | |
| Equity | ||||||||||
| 4.21 | 3.91 | 4.06 | 4.71 | 5.37 | 5.23 | 4.07 | 6.52 | 8.28 | 10.83 | |
| 4.87 | 4.39 | 5.05 | 5.97 | 7.56 | 6.62 | 5.33 | 9.45 | 10.57 | 11.61 | |
| Growth | −9.8% | +14.9% | +18.4% | +26.6% | −12.4% | −19.6% | +77.5% | +11.8% | +9.8% | |
| Per share and net cash | ||||||||||
| calc | −0.53 | 0.37 | 0.12 | −0.01 | 0.60 | 0.69 | 0.02 | −0.08 | −0.21 | −0.60 |
| 41.2 | 40.0 | 42.2 | 44.1 | 50.8 | 44.4 | 43.7 | 52.7 | 50.2 | 44.0 | |
| calc | 118.16 | 109.72 | 119.53 | 135.26 | 148.79 | 149.05 | 121.81 | 179.43 | 210.72 | 264.06 |
Lines marked calc are worked out here from filed figures; point at one for how.