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 | 1.48 | 1.68 | 3.42 | 4.63 | 4.67 | 5.05 | 5.28 | 5.50 | 5.88 | 6.27 |
| Growth | +13.1% | +104.2% | +35.4% | +0.8% | +8.2% | +4.6% | +4.2% | +6.9% | +6.6% | |
| Operating income | 0.29 | 0.40 | 0.43 | 0.91 | 0.99 | 1.24 | 1.14 | 1.21 | 1.34 | 1.44 |
| Net income | 0.13 | 0.33 | 0.10 | 0.44 | 0.63 | 0.80 | 0.65 | 0.61 | 0.76 | 0.80 |
| Growth | +151.1% | −68.6% | +324.9% | +42.6% | +28.0% | −18.7% | −6.6% | +25.3% | +4.8% | |
| EPS, diluted | 0.64 | 1.55 | 0.42 | 1.66 | 2.35 | 2.99 | 2.48 | 2.39 | 3.00 | 3.15 |
| Growth | +142.2% | −72.9% | +295.2% | +41.6% | +27.2% | −17.1% | −3.6% | +25.5% | +5.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46.0% | 47.1% | 40.0% | 43.6% | 44.9% | 47.7% | 47.6% | 48.2% | 48.7% | 48.2% |
| Operating margin | 19.5% | 23.7% | 12.5% | 19.7% | 21.1% | 24.6% | 21.6% | 22.0% | 22.8% | 22.9% |
| Net margin | 8.8% | 19.6% | 3.0% | 9.5% | 13.4% | 15.8% | 12.3% | 11.0% | 12.9% | 12.7% |
| Free cash flow margin | 26.4% | 26.0% | 17.7% | 27.3% | 24.6% | 27.3% | 20.3% | 21.1% | 22.6% | 26.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.42 | 0.47 | 0.64 | 1.33 | 1.18 | 1.43 | 1.13 | 1.22 | 1.39 | 1.74 |
| Capital expenditure | −0.03 | −0.04 | −0.03 | −0.06 | −0.03 | −0.05 | −0.06 | −0.06 | −0.06 | −0.08 |
| Free cash flow | 0.39 | 0.44 | 0.61 | 1.27 | 1.15 | 1.38 | 1.07 | 1.16 | 1.33 | 1.66 |
| Growth | +11.7% | +39.0% | +108.6% | −9.1% | +19.8% | −22.3% | +8.2% | +14.6% | +25.4% | |
| Buybacks | −0.00 | n/a | n/a | −0.06 | −0.23 | −0.49 | −0.48 | −0.47 | −0.74 | −1.04 |
| Dividends paid | −0.05 | −0.05 | −0.07 | −0.11 | −0.14 | −0.17 | −0.20 | −0.22 | −0.24 | −0.25 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.12 | 0.06 | 0.17 | 0.15 | 0.21 | 0.56 | 0.44 | 0.43 | 0.57 | 0.46 |
| Total debt | 2.50 | 2.05 | 8.26 | 7.15 | 6.44 | 5.95 | 7.08 | 6.72 | 7.01 | 7.43 |
| Net cash (debt) | −2.38 | −1.98 | −8.09 | −7.00 | −6.23 | −5.38 | −6.64 | −6.29 | −6.44 | −6.97 |
| Shareholders’ equity | 2.26 | 2.69 | 4.58 | 5.12 | 5.72 | 6.17 | 6.04 | 6.34 | 6.53 | 6.89 |
| Debt to equity | 1.11 | 0.76 | 1.80 | 1.40 | 1.13 | 0.96 | 1.17 | 1.06 | 1.07 | 1.08 |
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 | 0.06 | 0.17 | 0.15 | 0.21 | 0.56 | 0.44 | 0.43 | 0.57 | 0.46 | |
| 0.24 | 0.24 | 0.68 | 0.67 | 0.65 | 0.71 | 0.78 | 0.80 | 0.90 | 0.98 | |
| 0.08 | 0.10 | 0.55 | 0.47 | 0.41 | 0.38 | 0.34 | 0.32 | 0.30 | 0.29 | |
| 3.65 | 3.71 | 7.86 | 7.96 | 8.08 | 8.05 | 8.86 | 8.97 | 9.22 | 9.99 | |
| 5.71 | 5.54 | 16.11 | 16.74 | 15.92 | 17.33 | 16.65 | 18.10 | 19.04 | 20.71 | |
| Growth | −2.9% | +190.8% | +3.9% | −4.9% | +8.9% | −3.9% | +8.7% | +5.2% | +8.8% | |
| Liabilities | ||||||||||
| 0.13 | 0.04 | 0.09 | 0.08 | 0.05 | 0.05 | 0.06 | 0.05 | 0.02 | 0.03 | |
| 2.37 | 2.01 | 8.17 | 7.08 | 6.39 | 5.90 | 7.02 | 6.67 | 6.99 | 7.41 | |
| calc | 2.50 | 2.05 | 8.26 | 7.15 | 6.44 | 5.95 | 7.08 | 6.72 | 7.01 | 7.43 |
| 3.45 | 2.85 | 11.53 | 11.63 | 10.21 | 11.11 | 10.55 | 11.70 | 12.44 | 13.77 | |
| Equity | ||||||||||
| 0.49 | 0.77 | 0.85 | 1.18 | 1.67 | 2.29 | 2.74 | 3.13 | 3.64 | 4.18 | |
| 2.26 | 2.69 | 4.58 | 5.12 | 5.72 | 6.17 | 6.04 | 6.34 | 6.53 | 6.89 | |
| Growth | +18.9% | +70.5% | +11.7% | +11.7% | +7.9% | −2.0% | +4.9% | +3.1% | +5.4% | |
| Per share and net cash | ||||||||||
| calc | −2.38 | −1.98 | −8.09 | −7.00 | −6.23 | −5.38 | −6.64 | −6.29 | −6.44 | −6.97 |
| 203.0 | 206.5 | 250.8 | 254.6 | 257.6 | 256.0 | 251.0 | 246.6 | 244.5 | 241.4 | |
| calc | 11.12 | 13.01 | 18.26 | 20.09 | 22.19 | 24.08 | 24.08 | 25.71 | 26.73 | 28.53 |
Lines marked calc are worked out here from filed figures; point at one for how.