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 | 1.63 | 0.10 | 0.13 | 0.15 | 0.13 | 0.20 | 0.30 | 0.19 | 0.15 | 0.24 |
| Growth | −93.6% | +19.9% | +22.8% | −16.3% | +59.1% | +45.0% | −34.4% | −21.5% | +59.9% | |
| Operating income | 0.39 | 0.46 | 0.54 | 0.58 | 0.63 | 0.78 | 0.93 | 0.92 | 1.44 | 1.34 |
| Net income | 0.08 | 0.10 | 0.05 | 0.15 | 0.02 | 0.24 | 0.46 | 0.50 | 0.75 | 1.05 |
| Growth | +36.0% | −54.2% | +209.8% | −83.6% | +885.8% | +94.2% | +8.8% | +49.4% | +40.6% | |
| EPS, diluted | 0.61 | 0.86 | 0.41 | 1.28 | 0.21 | 2.14 | 4.22 | 4.61 | 6.94 | 9.80 |
| Growth | +41.0% | −52.3% | +212.2% | −83.6% | +919.0% | +97.2% | +9.2% | +50.5% | +41.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 74.2% | 1,226.2% | 1,115.2% | 989.4% | 1,248.7% | 861.2% | 661.8% | 1,078.3% | 1,372.4% | 868.8% |
| Operating margin | 23.7% | 438.8% | 434.4% | 379.4% | 492.5% | 382.2% | 311.7% | 474.5% | 939.2% | 549.2% |
| Net margin | 4.7% | 99.2% | 37.9% | 95.6% | 18.7% | 116.1% | 155.4% | 257.8% | 490.3% | 430.9% |
| Free cash flow margin | 36.9% | 642.5% | 559.5% | 530.5% | 775.2% | 515.9% | 360.8% | 671.8% | 724.0% | 436.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.74 | 0.82 | 0.85 | 0.97 | 1.13 | 1.19 | 1.29 | 1.54 | 1.33 | 1.29 |
| Capital expenditure | −0.14 | −0.15 | −0.15 | −0.15 | −0.13 | −0.13 | −0.21 | −0.24 | −0.23 | −0.22 |
| Free cash flow | 0.60 | 0.67 | 0.70 | 0.82 | 1.00 | 1.06 | 1.07 | 1.31 | 1.11 | 1.07 |
| Growth | +11.4% | +4.4% | +16.4% | +22.3% | +5.9% | +1.4% | +22.1% | −15.4% | −3.6% | |
| Buybacks | −0.55 | −0.85 | −0.80 | −0.47 | −0.86 | −0.58 | −0.43 | −0.10 | −0.20 | −0.50 |
| Dividends paid | n/a | n/a | n/a | −0.08 | −0.21 | −0.25 | −0.31 | −0.37 | −0.42 | −0.48 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.15 | 0.07 | 0.14 | 0.11 | 0.31 | 0.37 | 0.14 | 0.21 | 0.19 | 0.26 |
| Total debt | 8.78 | 9.31 | 9.94 | 10.33 | 11.10 | 12.30 | 12.87 | 12.32 | 13.59 | 12.90 |
| Net cash (debt) | −8.63 | −9.24 | −9.80 | −10.23 | −10.79 | −11.94 | −12.72 | −12.12 | −13.40 | −12.64 |
| Shareholders’ equity | −2.00 | −2.60 | −3.38 | −3.67 | −4.82 | −5.28 | −5.28 | −5.17 | −5.11 | −4.85 |
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 | ||||||||||
| 0.15 | 0.07 | 0.14 | 0.11 | 0.31 | 0.37 | 0.14 | 0.21 | 0.19 | 0.26 | |
| 0.08 | 0.09 | 0.11 | 0.13 | 0.07 | 0.10 | 0.18 | 0.18 | 0.15 | 0.17 | |
| 2.79 | 2.81 | 2.79 | 2.79 | 2.68 | 2.58 | 2.71 | 2.71 | 2.79 | 3.40 | |
| 7.36 | 7.32 | 7.21 | 9.76 | 9.16 | 9.80 | 10.59 | 10.18 | 11.42 | 11.58 | |
| Growth | −0.6% | −1.5% | +35.3% | −6.2% | +7.0% | +8.0% | −3.8% | +12.2% | +1.4% | |
| Liabilities | ||||||||||
| 0.63 | 0.02 | 0.94 | 0.52 | 0.02 | 0.02 | 0.02 | 0.64 | 1.19 | 1.94 | |
| 8.15 | 9.29 | 9.00 | 9.81 | 11.07 | 12.28 | 12.84 | 11.68 | 12.40 | 10.96 | |
| calc | 8.78 | 9.31 | 9.94 | 10.33 | 11.10 | 12.30 | 12.87 | 12.32 | 13.59 | 12.90 |
| Equity | ||||||||||
| −3.64 | −4.39 | −5.14 | −5.56 | −6.60 | −7.20 | −7.48 | −7.45 | −7.33 | −7.25 | |
| −2.00 | −2.60 | −3.38 | −3.67 | −4.82 | −5.28 | −5.28 | −5.17 | −5.11 | −4.85 | |
| Growth | ||||||||||
| Per share and net cash | ||||||||||
| calc | −8.63 | −9.24 | −9.80 | −10.23 | −10.79 | −11.94 | −12.72 | −12.12 | −13.40 | −12.64 |
| 121.0 | 116.4 | 112.4 | 111.8 | 109.8 | 109.0 | 108.0 | 108.1 | 107.6 | 105.7 | |
| calc | −16.50 | −22.32 | −30.03 | −32.81 | −43.93 | −48.49 | −48.86 | −47.86 | −47.51 | −45.93 |
Lines marked calc are worked out here from filed figures; point at one for how.