Closing prices at the end of each trading day, from 11 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 | 4.29 | 5.29 | 7.66 | 7.29 | 5.15 | 6.52 | 11.76 | 14.87 | 12.52 | 11.98 |
| Growth | +23.2% | +44.8% | −4.8% | −29.4% | +26.7% | +80.4% | +26.4% | −15.8% | −4.3% | |
| Operating income | −0.06 | 0.33 | 0.87 | 0.83 | −0.66 | 0.71 | 2.96 | 4.32 | 2.42 | 2.28 |
| Net income | 0.06 | 0.54 | 0.88 | 0.74 | −0.63 | 1.10 | 2.55 | 3.92 | 2.04 | 1.93 |
| Growth | +885.1% | +60.8% | −15.2% | −185.4% | +132.1% | +53.5% | −48.0% | −5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.3% | 30.3% | 31.1% | 30.0% | 20.6% | 29.3% | 39.7% | 41.7% | 35.0% | 34.4% |
| Operating margin | −1.4% | 6.3% | 11.4% | 11.4% | −12.9% | 10.8% | 25.2% | 29.0% | 19.3% | 19.1% |
| Net margin | 1.3% | 10.3% | 11.4% | 10.2% | −12.3% | 16.9% | 21.7% | 26.4% | 16.3% | 16.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.86 | −0.02 | 0.61 | 1.53 | 1.52 | 0.12 | 1.17 | 4.40 | 2.87 | 2.60 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.21 | −1.44 | −1.36 |
| Dividends paid | −0.51 | −0.48 | −0.48 | −0.48 | −0.08 | −0.32 | −0.53 | −0.64 | −0.76 | −0.90 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.40 | 0.33 | 0.43 | 1.55 | 0.58 | 0.32 | 1.09 | 1.64 | 0.68 | 0.57 |
| Total debt | 0.03 | 0.03 | 0.03 | 0.04 | 0.32 | 0.11 | 0.05 | 0.05 | 0.01 | 0.00 |
| Net cash (debt) | 0.37 | 0.30 | 0.40 | 1.51 | 0.27 | 0.21 | 1.05 | 1.59 | 0.66 | 0.57 |
| Shareholders’ equity | 11.29 | 11.48 | 11.78 | 11.99 | 11.26 | 11.96 | 13.91 | 16.84 | 16.59 | 16.60 |
| Debt to equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | ||||||||||
| 0.40 | 0.33 | 0.43 | 1.55 | 0.58 | 0.32 | 1.09 | 1.64 | 0.68 | 0.57 | |
| 1.56 | 2.37 | 2.52 | 2.27 | 1.64 | 2.67 | 3.99 | 3.92 | 3.71 | 3.60 | |
| 6.00 | 6.23 | 6.06 | 6.09 | 6.19 | 5.82 | 5.56 | 6.08 | 6.12 | 6.21 | |
| n/a | 1.29 | 1.29 | 1.32 | 1.09 | 1.09 | 1.09 | 1.10 | n/a | n/a | |
| 14.00 | 14.40 | 14.25 | 14.84 | 13.72 | 14.45 | 17.55 | 21.08 | 20.45 | 20.07 | |
| Growth | +2.8% | −1.0% | +4.2% | −7.6% | +5.3% | +21.5% | +20.1% | −3.0% | −1.8% | |
| Liabilities | ||||||||||
| 0.03 | 0.03 | 0.03 | 0.04 | 0.32 | 0.11 | 0.05 | 0.05 | 0.01 | 0.00 | |
| calc | 0.03 | 0.03 | 0.03 | 0.04 | 0.32 | 0.11 | 0.05 | 0.05 | 0.01 | 0.00 |
| 2.59 | 2.82 | 2.38 | 2.66 | 2.27 | 2.34 | 3.52 | 4.05 | 3.64 | 3.24 | |
| Equity | ||||||||||
| 11.29 | 11.48 | 11.78 | 11.99 | 11.26 | 11.96 | 13.91 | 16.84 | 16.59 | 16.60 | |
| Growth | +1.7% | +2.6% | +1.7% | −6.1% | +6.2% | +16.3% | +21.1% | −1.5% | +0.0% | |
| Per share and net cash | ||||||||||
| calc | 0.37 | 0.30 | 0.40 | 1.51 | 0.27 | 0.21 | 1.05 | 1.59 | 0.66 | 0.57 |
| n/a | 1,181 | 1,181 | 1,181 | 1,181 | 1,181 | 1,181 | 1,181 | 1,163 | 1,072 | |
| calc | n/a | 9.73 | 9.98 | 10.16 | 9.54 | 10.13 | 11.78 | 14.27 | 14.27 | 15.48 |
Lines marked calc are worked out here from filed figures; point at one for how.