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 | 1.28 | 1.32 | 1.36 | 1.38 | 1.51 | 1.74 | 2.25 | 1.91 | 1.96 | 2.14 |
| Growth | +3.4% | +2.9% | +1.3% | +9.8% | +15.4% | +29.0% | −14.9% | +2.3% | +9.0% | |
| Operating income | 0.28 | 0.32 | 0.24 | 0.14 | 0.29 | 0.31 | 0.39 | 0.23 | 0.45 | 0.44 |
| Net income | 0.12 | 0.08 | 0.10 | 0.09 | 0.19 | n/a | n/a | n/a | n/a | n/a |
| Growth | −31.6% | +26.8% | −9.0% | +103.3% | ||||||
| EPS, diluted | 1.46 | 1.00 | 1.07 | 0.97 | 2.15 | 2.27 | 1.97 | 1.02 | 2.67 | 1.48 |
| Growth | −31.5% | +7.0% | −9.3% | +121.6% | +5.6% | −13.2% | −48.2% | +161.8% | −44.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | 40.1% | 37.2% | 32.9% | 34.2% | n/a | n/a |
| Operating margin | 22.3% | 23.8% | 17.4% | 10.5% | 18.9% | 17.7% | 17.5% | 12.1% | 23.1% | 20.6% |
| Net margin | 9.1% | 6.0% | 7.4% | 6.7% | 12.4% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | −15.0% | 1.7% | −5.4% | −8.2% | −12.8% | −22.2% | −15.3% | −27.4% | −37.7% | −28.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.41 | 0.52 | 0.43 | 0.50 | 0.49 | 0.55 | 0.57 | 0.55 | 0.51 | 0.58 |
| Capital expenditure | −0.60 | −0.50 | −0.50 | −0.62 | −0.68 | −0.94 | −0.91 | −1.08 | −1.25 | −1.20 |
| Free cash flow | −0.19 | 0.02 | −0.07 | −0.11 | −0.19 | −0.39 | −0.35 | −0.52 | −0.74 | −0.61 |
| Growth | −417.3% | |||||||||
| Buybacks | −0.02 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 |
| Dividends paid | n/a | −0.08 | −0.08 | −0.09 | −0.10 | −0.11 | −0.12 | −0.13 | −0.14 | −0.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.01 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 |
| Total debt | 2.39 | 2.44 | 2.67 | 3.01 | 3.30 | 3.70 | 4.08 | 4.52 | 4.92 | 5.42 |
| Net cash (debt) | −2.39 | −2.43 | −2.67 | −3.00 | −3.25 | −3.70 | −4.07 | −4.52 | −4.92 | −5.40 |
| Shareholders’ equity | 1.68 | 1.70 | 1.69 | 1.68 | 2.05 | 2.17 | 2.19 | 2.35 | 2.54 | 3.40 |
| Debt to equity | 1.43 | 1.44 | 1.58 | 1.79 | 1.61 | 1.71 | 1.86 | 1.92 | 1.94 | 1.59 |
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 | ||||||||||
| 0.01 | 0.00 | 0.00 | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | |
| 0.09 | 0.09 | 0.09 | 0.09 | 0.11 | 0.12 | 0.18 | 0.13 | 0.13 | 0.15 | |
| 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.10 | 0.17 | 0.18 | |
| 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | |
| 6.47 | 6.65 | 6.87 | 7.30 | 7.94 | 8.67 | 9.26 | 10.25 | 11.21 | 12.06 | |
| Growth | +2.7% | +3.3% | +6.3% | +8.8% | +9.2% | +6.8% | +10.8% | +9.4% | +7.6% | |
| Liabilities | ||||||||||
| 0.27 | 0.26 | 0.00 | 0.49 | 0.58 | 0.18 | 0.18 | 0.28 | 0.61 | 0.30 | |
| 2.12 | 2.18 | 2.67 | 2.52 | 2.72 | 3.52 | 3.89 | 4.24 | 4.31 | 5.12 | |
| calc | 2.39 | 2.44 | 2.67 | 3.01 | 3.30 | 3.70 | 4.08 | 4.52 | 4.92 | 5.42 |
| 4.71 | 4.87 | 5.10 | 5.55 | 5.82 | 6.43 | 7.00 | 7.84 | 8.62 | 8.60 | |
| Equity | ||||||||||
| 0.60 | 0.63 | 0.64 | 0.63 | 0.70 | 0.81 | 0.83 | 0.79 | 0.89 | 0.87 | |
| 1.68 | 1.70 | 1.69 | 1.68 | 2.05 | 2.17 | 2.19 | 2.35 | 2.54 | 3.40 | |
| Growth | +1.2% | −0.4% | −0.6% | +22.1% | +5.8% | +1.1% | +7.2% | +8.0% | +34.2% | |
| Per share and net cash | ||||||||||
| calc | −2.39 | −2.43 | −2.67 | −3.00 | −3.25 | −3.70 | −4.07 | −4.52 | −4.92 | −5.40 |
| 79.7 | 79.7 | 79.7 | 79.7 | 85.8 | 85.8 | 85.8 | 90.2 | 92.7 | 108.9 | |
| calc | 21.04 | 21.28 | 21.20 | 21.07 | 23.88 | 25.25 | 25.54 | 26.04 | 27.37 | 31.25 |
Lines marked calc are worked out here from filed figures; point at one for how.