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.
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.15 | 2.60 | 2.90 | 3.16 | 3.09 | 4.61 | 5.46 | 5.64 | 5.67 | 6.12 |
| Growth | +21.1% | +11.4% | +9.0% | −2.4% | +49.5% | +18.3% | +3.2% | +0.6% | +7.9% | |
| Operating income | 0.24 | 0.32 | 0.42 | 0.49 | 0.48 | 0.62 | 0.97 | 1.03 | 0.99 | 1.15 |
| Net income | 0.19 | 0.23 | 0.33 | 0.40 | 0.40 | 0.45 | 0.79 | 0.89 | 0.82 | 0.89 |
| Growth | +19.0% | +46.9% | +20.5% | −0.1% | +10.8% | +77.1% | +12.3% | −7.5% | +9.2% | |
| EPS, diluted | 5.37 | 6.26 | 9.01 | 10.73 | 10.62 | 10.05 | 16.53 | 18.49 | 17.21 | 18.88 |
| Growth | +16.6% | +43.9% | +19.1% | −1.0% | −5.4% | +64.5% | +11.9% | −6.9% | +9.7% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.2% | 12.4% | 14.4% | 15.5% | 15.6% | 13.5% | 17.8% | 18.4% | 17.4% | 18.8% |
| Net margin | 8.9% | 8.7% | 11.5% | 12.7% | 13.0% | 9.7% | 14.4% | 15.7% | 14.4% | 14.6% |
| Free cash flow margin | 10.7% | 12.1% | 12.4% | 12.4% | 17.7% | 15.7% | 7.2% | 12.8% | 19.5% | 17.6% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.32 | 0.37 | 0.45 | 0.48 | 0.62 | 0.82 | 0.49 | 0.84 | 1.19 | 1.19 |
| Capital expenditure | −0.09 | −0.06 | −0.09 | −0.09 | −0.07 | −0.10 | −0.09 | −0.11 | −0.08 | −0.12 |
| Free cash flow | 0.23 | 0.32 | 0.36 | 0.39 | 0.55 | 0.72 | 0.39 | 0.72 | 1.11 | 1.07 |
| Growth | +37.8% | +13.9% | +9.3% | +39.1% | +32.1% | −45.5% | +83.0% | +53.7% | −3.1% | |
| Buybacks | 0.00 | 0.00 | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.35 | −0.40 |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.10 | 0.07 | 0.14 | 0.20 | 0.67 | 0.47 | 0.64 | 0.65 | 0.65 | 0.35 |
| Total debt | 0.61 | 1.06 | 0.75 | 0.85 | 0.78 | 4.10 | 3.92 | 3.24 | 2.65 | 2.48 |
| Net cash (debt) | −0.51 | −0.99 | −0.61 | −0.65 | −0.11 | −3.62 | −3.28 | −2.60 | −2.00 | −2.12 |
| Shareholders’ equity | 1.55 | 1.95 | 2.23 | 2.71 | 3.23 | 7.62 | 8.17 | 9.22 | 9.55 | 10.51 |
| Debt to equity | 0.39 | 0.55 | 0.34 | 0.31 | 0.24 | 0.54 | 0.48 | 0.35 | 0.28 | 0.24 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jan 2017 | FY2017 31 Dec 2017 | FY2018 30 Dec 2018 | FY2019 29 Dec 2019 | FY2021 3 Jan 2021 | FY2022 2 Jan 2022 | FY2023 1 Jan 2023 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 11.2% | 12.4% | 14.4% | 15.5% | 15.6% | 13.5% | 17.8% | 18.4% | 17.4% | 18.8% | |
| 11.2% | 11.0% | 13.6% | 15.0% | 15.2% | 11.6% | 16.6% | 17.0% | 16.5% | 17.9% | |
| 8.9% | 8.7% | 11.5% | 12.7% | 13.0% | 9.7% | 14.4% | 15.7% | 14.4% | 14.6% | |
| 10.7% | 12.1% | 12.4% | 12.4% | 17.7% | 15.7% | 7.2% | 12.8% | 19.5% | 17.6% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 6.5% | 6.3% | 5.2% | 5.2% | |
| 27.0% | 25.3% | 23.9% | 22.6% | 21.5% | 23.1% | 14.7% | 15.1% | 15.9% | 15.2% | |
| 4.1% | 2.2% | 3.0% | 2.8% | 2.3% | 2.2% | 1.7% | 2.0% | 1.5% | 1.9% | |
| 20.9% | 20.8% | 15.3% | 15.1% | 14.4% | 16.6% | 13.1% | 7.5% | 12.5% | 18.2% | |
| Returns | ||||||||||
| 12.3% | 11.7% | 15.0% | 14.8% | 12.4% | 5.8% | 9.7% | 9.6% | 8.6% | 8.5% | |
| 6.9% | 5.9% | 8.8% | 8.8% | 7.9% | 3.1% | 5.5% | 6.1% | 5.8% | 5.9% | |
| Balance and payout | ||||||||||
| 0.39 | 0.55 | 0.34 | 0.31 | 0.24 | 0.54 | 0.48 | 0.35 | 0.28 | 0.24 | |
| 44.0% | 49.4% | 41.5% | 40.7% | 36.5% | 47.2% | 43.1% | 36.5% | 32.7% | 31.2% | |
| 0.0% | 0.0% | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 31.9% | 37.5% | |