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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.94 | 2.16 | 2.27 | 1.94 | 1.82 | 2.86 | 10.71 | 7.47 | 4.53 |
| Growth | +11.2% | +5.0% | −14.2% | −6.5% | +57.5% | +274.2% | −30.3% | −39.4% | |
| Operating income | 0.45 | 0.62 | 0.67 | 0.43 | 0.30 | 0.93 | 5.53 | 2.84 | 1.07 |
| Net income | 0.28 | 0.43 | 0.44 | 0.28 | 0.16 | 0.59 | 3.91 | 0.92 | 0.69 |
| Growth | +53.7% | +2.8% | −36.8% | −40.8% | +255.9% | +567.2% | −76.4% | −25.8% | |
| EPS, diluted | n/a | n/a | n/a | n/a | 0.63 | 2.10 | 13.68 | n/a | n/a |
| Growth | +236.7% | +549.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.5% | 35.3% | 34.4% | 28.8% | 26.6% | 38.1% | 53.6% | 41.2% | 29.3% |
| Operating margin | 23.1% | 28.6% | 29.4% | 22.3% | 16.6% | 32.4% | 51.6% | 38.1% | 23.5% |
| Net margin | 14.3% | 19.8% | 19.4% | 14.3% | 9.1% | 20.5% | 36.5% | 12.4% | 15.1% |
| Free cash flow margin | 25.9% | 28.6% | 12.4% | 5.4% | −7.7% | 12.5% | 29.6% | −17.4% | 6.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.63 | 0.76 | 0.52 | 0.43 | 0.18 | 0.82 | 4.08 | −0.20 | 1.27 |
| Capital expenditure | −0.13 | −0.14 | −0.24 | −0.32 | −0.32 | −0.46 | −0.91 | −1.10 | −0.97 |
| Free cash flow | 0.50 | 0.62 | 0.28 | 0.11 | −0.14 | 0.36 | 3.17 | −1.30 | 0.30 |
| Growth | +22.6% | −54.5% | −62.3% | −232.5% | +786.6% | −141.0% | |||
| Dividends paid | −0.40 | −0.37 | −0.55 | −0.33 | −0.22 | −0.57 | −2.24 | −1.47 | −0.07 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.51 | 0.63 | 0.56 | 0.59 | 0.51 | 1.52 | 2.66 | 1.04 | 1.38 |
| Total debt | −1.06 | 0.00 | 0.07 | 0.07 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 1.57 | 0.63 | 0.49 | 0.52 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 2.25 | 2.19 | 2.09 | 2.09 | 2.12 | 3.18 | 4.90 | 4.44 | 5.16 |
| Debt to equity | −0.47 | 0.00 | 0.03 | 0.03 | n/a | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.51 | 0.63 | 0.56 | 0.59 | 0.51 | 1.52 | 2.66 | 1.04 | 1.38 | |
| 0.37 | 0.45 | 0.47 | 0.40 | 0.37 | 0.65 | 1.09 | 0.91 | 0.61 | |
| 0.99 | 0.90 | 0.91 | 0.98 | 1.09 | 1.18 | 1.78 | 1.77 | 1.70 | |
| 1.53 | 1.43 | 1.45 | 1.57 | 1.74 | 2.01 | 2.73 | 3.61 | 4.43 | |
| 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 | 0.00 | 0.00 | 0.00 | |
| 4.22 | 4.30 | 4.27 | 4.68 | 4.82 | 7.18 | 10.82 | 10.78 | 11.50 | |
| Growth | +1.9% | −0.7% | +9.7% | +2.9% | +49.0% | +50.7% | −0.4% | +6.6% | |
| Liabilities | |||||||||
| −1.06 | 0.00 | 0.07 | 0.07 | n/a | n/a | n/a | n/a | n/a | |
| calc | −1.06 | 0.00 | 0.07 | 0.07 | n/a | n/a | n/a | n/a | n/a |
| 1.91 | 2.05 | 2.13 | 2.55 | 2.66 | 3.96 | 5.89 | 6.30 | 6.30 | |
| Equity | |||||||||
| 1.78 | 1.72 | 1.62 | 1.62 | 1.64 | 1.65 | 3.35 | 2.75 | 3.62 | |
| 2.25 | 2.19 | 2.09 | 2.09 | 2.12 | 3.18 | 4.90 | 4.44 | 5.16 | |
| Growth | −2.6% | −4.7% | +0.0% | +1.8% | +49.9% | +53.9% | −9.3% | +16.2% | |
| Per share and net cash | |||||||||
| calc | 1.57 | 0.63 | 0.49 | 0.52 | n/a | n/a | n/a | n/a | n/a |
| n/a | 263.2 | 263.2 | 263.2 | 263.2 | n/a | n/a | n/a | n/a | |
| calc | n/a | 8.31 | 7.92 | 7.93 | 8.07 | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.