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 | 0.83 | 0.98 | 1.13 | 1.26 | 1.40 | 2.27 | 2.97 | 2.28 | 2.26 | 2.31 |
| Growth | +17.8% | +14.7% | +12.2% | +10.6% | +62.5% | +30.7% | −23.1% | −1.0% | +2.0% | |
| Operating income | 0.47 | 0.55 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 0.03 | 0.07 | 0.11 | 0.16 | 0.13 | 0.41 | 0.26 | −0.21 | 0.10 | 1.41 |
| Growth | +174.3% | +48.6% | +50.7% | −18.5% | +210.2% | −36.0% | −179.2% | +1,264.8% | ||
| EPS, diluted | 0.26 | 0.85 | 1.29 | 1.80 | 1.34 | 3.36 | 2.00 | −1.72 | 0.71 | 10.84 |
| Growth | +226.9% | +51.8% | +39.5% | −25.6% | +150.7% | −40.5% | −186.0% | +1,426.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 56.0% | 56.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 3.2% | 7.3% | 9.5% | 12.8% | 9.4% | 18.0% | 8.8% | −9.1% | 4.6% | 61.3% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 34.3% | 36.8% | 17.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.24 | 0.26 | 0.36 | 0.48 | 0.54 | 0.75 | 0.73 | 0.79 | 0.86 | 0.86 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.01 | −0.03 | −0.46 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.78 | 0.83 | 0.41 |
| Growth | +6.1% | −51.0% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.54 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.01 | 0.01 | 0.05 | 0.02 | 0.08 | 0.07 | 0.07 | 0.03 | 0.05 | 0.57 |
| Total debt | 3.09 | 3.07 | 3.12 | 0.00 | 0.00 | 0.01 | 7.24 | 7.82 | 7.39 | n/a |
| Net cash (debt) | −3.08 | −3.06 | −3.07 | 0.02 | 0.07 | 0.06 | −7.16 | −7.79 | −7.34 | n/a |
| Shareholders’ equity | 2.30 | 2.60 | 3.11 | 3.82 | 5.53 | 6.62 | 7.81 | 7.08 | 7.08 | 6.96 |
| Debt to equity | 1.35 | 1.18 | 1.00 | 0.00 | 0.00 | 0.00 | 0.93 | 1.10 | 1.04 | 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 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.24 | 0.26 | 0.36 | 0.48 | 0.54 | 0.75 | 0.73 | 0.79 | 0.86 | 0.86 | |
| Growth | +6.8% | +40.8% | +31.3% | +14.0% | +38.7% | −2.5% | +7.6% | +8.9% | +0.4% | |
| 0.22 | 0.26 | 0.29 | 0.33 | 0.38 | 0.52 | 0.60 | 0.49 | 0.49 | 0.51 | |
| Investment | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.01 | −0.03 | −0.46 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.78 | 0.83 | 0.41 |
| Growth | +6.1% | −51.0% | ||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.33 | 6.53 | 3.26 |
| −1.61 | −0.40 | −0.73 | −1.01 | −2.49 | −2.34 | −3.06 | −0.92 | −0.27 | 4.93 | |
| Financing | ||||||||||
| 1.34 | 0.14 | 0.41 | 0.51 | 2.00 | 1.57 | 2.35 | 0.08 | −0.57 | −5.22 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.54 | |
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.