Closing prices at the end of each trading day, from 13 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 | 8.61 | 9.72 | 11.53 | 10.97 | 8.81 | 14.09 | 17.03 | 14.81 | 13.84 | 14.29 |
| Growth | +12.9% | +18.7% | −4.9% | −19.7% | +59.9% | +20.8% | −13.0% | −6.6% | +3.3% | |
| Operating income | 0.52 | 0.66 | 0.94 | 1.01 | 0.57 | 1.95 | 2.51 | 1.74 | 1.16 | 1.01 |
| Net income | 0.31 | 0.62 | 0.64 | 0.71 | 0.37 | 1.42 | 1.84 | 1.34 | 0.88 | 0.74 |
| Growth | +100.9% | +3.3% | +10.0% | −47.3% | +280.6% | +30.1% | −27.6% | −34.5% | −15.5% | |
| EPS, diluted | 4.16 | 8.34 | 8.75 | 10.34 | 5.66 | 21.97 | 29.92 | 22.64 | 15.56 | 13.98 |
| Growth | +100.5% | +4.9% | +18.2% | −45.3% | +288.2% | +36.2% | −24.3% | −31.3% | −10.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.0% | 6.8% | 8.1% | 9.2% | 6.4% | 13.8% | 14.7% | 11.7% | 8.4% | 7.1% |
| Net margin | 3.6% | 6.4% | 5.6% | 6.4% | 4.2% | 10.1% | 10.8% | 9.0% | 6.3% | 5.2% |
| Free cash flow margin | 5.5% | 2.4% | 3.7% | 9.7% | 11.4% | 4.0% | 10.4% | 8.1% | 7.2% | 3.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.63 | 0.40 | 0.66 | 1.30 | 1.17 | 0.80 | 2.12 | 1.67 | 1.43 | 0.83 |
| Capital expenditure | −0.15 | −0.16 | −0.24 | −0.24 | −0.17 | −0.24 | −0.34 | −0.47 | −0.43 | −0.33 |
| Free cash flow | 0.47 | 0.24 | 0.42 | 1.06 | 1.00 | 0.56 | 1.78 | 1.20 | 1.00 | 0.50 |
| Growth | −49.7% | +78.9% | +149.4% | −5.5% | −43.8% | +215.7% | −32.3% | −16.9% | −49.7% | |
| Buybacks | n/a | −0.03 | −0.48 | −0.05 | −0.34 | −0.32 | −0.63 | −0.48 | −1.09 | −0.59 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.12 | 0.15 | 0.13 | 0.17 | 0.68 | 0.30 | 1.17 | 1.08 | 0.32 | 0.22 |
| Total debt | 1.85 | 1.81 | 2.14 | 1.52 | 1.64 | 1.64 | 1.14 | 1.14 | 1.14 | 1.42 |
| Net cash (debt) | −1.72 | −1.66 | −2.01 | −1.35 | −0.96 | −1.34 | 0.03 | −0.06 | −0.82 | −1.20 |
| Shareholders’ equity | 4.15 | 4.67 | 4.67 | 5.21 | 5.12 | 6.09 | 7.09 | 7.72 | 7.22 | 7.17 |
| Debt to equity | 0.45 | 0.39 | 0.46 | 0.29 | 0.32 | 0.27 | 0.16 | 0.15 | 0.16 | 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 | ||||||||||
| 0.12 | 0.15 | 0.13 | 0.17 | 0.68 | 0.30 | 1.17 | 1.08 | 0.32 | 0.22 | |
| 0.96 | 1.09 | 1.24 | 1.07 | 0.93 | 1.68 | 1.57 | 1.47 | 1.34 | 1.54 | |
| 1.53 | 1.73 | 1.82 | 1.65 | 1.42 | 2.07 | 2.00 | 2.04 | 2.03 | 2.19 | |
| 1.66 | 1.66 | 1.73 | 1.80 | 1.79 | 1.84 | 1.97 | 2.25 | 2.54 | 2.63 | |
| 1.83 | 1.84 | 1.87 | 2.00 | 1.94 | 2.11 | 2.11 | 2.11 | 2.16 | 2.17 | |
| 7.41 | 7.75 | 8.04 | 8.13 | 8.11 | 9.54 | 10.33 | 10.48 | 10.02 | 10.37 | |
| Growth | +4.6% | +3.8% | +1.1% | −0.3% | +17.6% | +8.3% | +1.5% | −4.4% | +3.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.40 | 0.00 | |
| 1.85 | 1.81 | 2.14 | 1.52 | 1.64 | 1.64 | 1.14 | 1.14 | 0.74 | 1.42 | |
| calc | 1.85 | 1.81 | 2.14 | 1.52 | 1.64 | 1.64 | 1.14 | 1.14 | 1.14 | 1.42 |
| n/a | n/a | n/a | n/a | n/a | n/a | 3.23 | 2.75 | 2.79 | 3.19 | |
| Equity | ||||||||||
| 3.66 | 4.14 | 4.64 | 5.19 | 5.19 | 6.16 | 7.17 | 7.80 | 7.33 | 7.26 | |
| 4.15 | 4.67 | 4.67 | 5.21 | 5.12 | 6.09 | 7.09 | 7.72 | 7.22 | 7.17 | |
| Growth | +12.5% | +0.1% | +11.5% | −1.8% | +19.0% | +16.4% | +9.0% | −6.5% | −0.7% | |
| Per share and net cash | ||||||||||
| calc | −1.72 | −1.66 | −2.01 | −1.35 | −0.96 | −1.34 | 0.03 | −0.06 | −0.82 | −1.20 |
| 72.7 | 72.6 | 66.9 | 66.9 | 63.6 | 61.8 | 58.8 | 57.3 | 53.7 | 51.7 | |
| calc | 57.08 | 64.28 | 69.85 | 77.88 | 80.43 | 98.48 | 120.56 | 134.84 | 134.41 | 138.59 |
Lines marked calc are worked out here from filed figures; point at one for how.