Closing prices at the end of each trading day, from 26 Mar 2024. 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 8.13 | 8.20 | 8.25 | 8.33 |
| Growth | +0.8% | +0.7% | +0.9% | |
| Operating income | 1.69 | 1.69 | 1.04 | 2.18 |
| Net income | 1.34 | 1.35 | 0.48 | 1.56 |
| Growth | +0.2% | −64.4% | +224.8% | |
| EPS, diluted | 7.78 | 7.79 | 2.76 | 8.88 |
| Growth | +0.1% | −64.6% | +221.7% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 57.7% | 57.3% | 55.6% | 53.5% |
| Operating margin | 20.8% | 20.6% | 12.6% | 26.2% |
| Net margin | 16.5% | 16.4% | 5.8% | 18.7% |
| Free cash flow margin | 17.6% | 19.8% | 9.8% | −0.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 1.68 | 1.92 | 1.19 | 0.37 |
| Capital expenditure | −0.25 | −0.29 | −0.38 | −0.38 |
| Free cash flow | 1.43 | 1.63 | 0.81 | −0.01 |
| Growth | +13.8% | −50.5% | −101.2% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 0.06 | 0.19 | 0.76 | 0.88 |
| Total debt | n/a | 0.00 | 8.01 | 5.04 |
| Net cash (debt) | n/a | 0.19 | −7.25 | −4.16 |
| Shareholders’ equity | 11.74 | 11.67 | 2.96 | 5.05 |
| Debt to equity | n/a | 0.00 | 2.71 | 1.00 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Operations | ||||
| 1.68 | 1.92 | 1.19 | 0.37 | |
| Growth | +14.1% | −38.1% | −68.9% | |
| 0.58 | 0.56 | 0.56 | 0.49 | |
| Investment | ||||
| −0.25 | −0.29 | −0.38 | −0.38 | |
| calc | 1.43 | 1.63 | 0.81 | −0.01 |
| Growth | +13.8% | −50.5% | −101.2% | |
| calc | 8.27 | 9.41 | 4.63 | −0.06 |
| −0.25 | −0.23 | −0.38 | 2.80 | |
| Financing | ||||
| −1.46 | −1.55 | −0.24 | −3.06 | |
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.