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 | 6.97 | 8.35 | 9.66 | 9.56 | 10.22 | 12.76 | 16.13 | 17.29 | 13.27 | 11.80 |
| Growth | +19.7% | +15.8% | −1.1% | +6.9% | +24.9% | +26.4% | +7.2% | −23.2% | −11.1% | |
| Operating income | 0.23 | 1.01 | 1.40 | 1.20 | 1.32 | 2.42 | 4.44 | 4.61 | 1.68 | 0.18 |
| Net income | 0.17 | 0.80 | 1.29 | 1.03 | 1.11 | 2.00 | 3.96 | 4.21 | 1.56 | 0.17 |
| Growth | +386.1% | +60.5% | −19.8% | +7.2% | +80.8% | +98.0% | +6.3% | −63.0% | −89.3% | |
| EPS, diluted | 0.19 | 0.89 | 1.41 | 1.14 | 1.20 | 2.16 | 4.19 | 4.46 | 1.66 | 0.18 |
| Growth | +368.4% | +58.4% | −19.1% | +5.3% | +80.0% | +94.0% | +6.4% | −62.8% | −89.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.3% | 39.2% | 40.0% | 38.7% | 37.1% | 41.7% | 47.3% | 47.9% | 39.3% | 33.9% |
| Operating margin | 3.3% | 12.0% | 14.5% | 12.6% | 12.9% | 19.0% | 27.5% | 26.7% | 12.6% | 1.5% |
| Net margin | 2.4% | 9.6% | 13.3% | 10.8% | 10.8% | 15.7% | 24.6% | 24.4% | 11.7% | 1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.04 | 1.68 | 1.85 | 1.87 | 2.09 | 3.06 | 5.20 | 5.99 | 2.97 | 2.15 |
| Buybacks | n/a | −0.30 | −0.06 | −0.25 | −0.13 | −0.49 | −0.35 | −0.35 | −0.36 | −0.37 |
| Dividends paid | −0.25 | −0.21 | −0.22 | −0.21 | −0.17 | −0.21 | −0.21 | −0.22 | −0.29 | −0.32 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.63 | 1.76 | 2.27 | 2.60 | 3.01 | 3.23 | 3.26 | 3.22 | 2.28 | 2.84 |
| Total debt | 1.45 | 1.70 | 1.91 | 2.07 | 2.62 | 2.54 | 2.72 | 2.93 | 2.95 | 2.13 |
| Net cash (debt) | 0.18 | 0.06 | 0.36 | 0.53 | 0.39 | 0.69 | 0.54 | 0.30 | −0.67 | 0.70 |
| Shareholders’ equity | 4.54 | 5.40 | 6.36 | 7.04 | 8.45 | 9.21 | 12.69 | 16.73 | 17.45 | 17.83 |
| Debt to equity | 0.32 | 0.31 | 0.30 | 0.29 | 0.31 | 0.28 | 0.21 | 0.17 | 0.17 | 0.12 |
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 | ||||||||||
| 1.63 | 1.76 | 2.27 | 2.60 | 3.01 | 3.23 | 3.26 | 3.22 | 2.28 | 2.84 | |
| 0.94 | 1.15 | 1.28 | 1.38 | 1.47 | 1.76 | 1.97 | 1.73 | 1.75 | 1.75 | |
| 1.17 | 1.34 | 1.56 | 1.69 | 1.84 | 1.97 | 2.58 | 2.70 | 2.79 | 3.14 | |
| 2.29 | 3.09 | 3.50 | 4.01 | 4.60 | 5.66 | 8.20 | 10.55 | 10.88 | 11.06 | |
| 0.12 | 0.12 | 0.12 | 0.16 | 0.33 | 0.31 | 0.30 | 0.30 | 0.29 | 0.32 | |
| 8.00 | 9.68 | 10.87 | 11.87 | 14.45 | 15.54 | 19.98 | 24.45 | 24.74 | 24.80 | |
| Growth | +21.0% | +12.3% | +9.2% | +21.8% | +7.5% | +28.6% | +22.4% | +1.2% | +0.2% | |
| Liabilities | ||||||||||
| 0.12 | 0.12 | 0.15 | 0.17 | 0.80 | 0.14 | 0.18 | 0.22 | 0.99 | 0.30 | |
| 1.33 | 1.58 | 1.76 | 1.90 | 1.83 | 2.40 | 2.54 | 2.71 | 1.96 | 1.84 | |
| calc | 1.45 | 1.70 | 1.91 | 2.07 | 2.62 | 2.54 | 2.72 | 2.93 | 2.95 | 2.13 |
| 3.41 | 4.21 | 4.44 | 4.76 | 5.95 | 6.27 | 7.22 | 7.60 | 7.06 | 6.58 | |
| Equity | ||||||||||
| 0.43 | 0.97 | 1.99 | 2.75 | 3.60 | 5.22 | 8.71 | 12.47 | 13.46 | 13.08 | |
| 4.54 | 5.40 | 6.36 | 7.04 | 8.45 | 9.21 | 12.69 | 16.73 | 17.45 | 17.83 | |
| Growth | +19.2% | +17.7% | +10.8% | +19.9% | +9.0% | +37.8% | +31.8% | +4.3% | +2.2% | |
| Per share and net cash | ||||||||||
| calc | 0.18 | 0.06 | 0.36 | 0.53 | 0.39 | 0.69 | 0.54 | 0.30 | −0.67 | 0.70 |
| 911.0 | 911.1 | 911.2 | 911.2 | 911.2 | 906.5 | 903.9 | 902.8 | 898.2 | 888.8 | |
| calc | 4.98 | 5.93 | 6.98 | 7.73 | 9.27 | 10.16 | 14.04 | 18.53 | 19.43 | 20.06 |
Lines marked calc are worked out here from filed figures; point at one for how.