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 | 28.77 | 29.75 | 30.33 | 28.97 | 33.08 | 35.39 | n/a | n/a | n/a | n/a |
| Growth | +3.4% | +1.9% | −4.5% | +14.2% | +7.0% | |||||
| Net income | 3.43 | 1.05 | 4.52 | 4.31 | 6.57 | 7.49 | 7.66 | 27.38 | 5.15 | 7.80 |
| Growth | −69.5% | +332.3% | −4.7% | +52.5% | +13.9% | +2.3% | +257.4% | −81.2% | +51.5% | |
| EPS, diluted | 0.88 | 0.25 | 1.18 | 1.14 | 1.77 | 2.06 | 2.25 | 8.30 | 1.52 | 2.36 |
| Growth | −71.6% | +372.0% | −3.4% | +55.3% | +16.4% | +9.2% | +268.9% | −81.7% | +55.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 11.9% | 3.5% | 14.9% | 14.9% | 19.9% | 21.2% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −18.29 | −52.10 | 28.91 | 19.71 | 36.96 | 31.43 | 14.65 | 86.07 | 3.28 | 21.85 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 119.01 | 104.83 | 126.08 | 119.87 | 173.53 | 207.88 | 195.32 | 340.21 | 244.09 | 231.38 |
| Shareholders’ equity | 52.92 | 52.50 | 52.90 | 54.50 | 59.45 | 60.66 | 56.88 | 85.62 | 85.08 | 90.21 |
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 | ||||||||||
| 119.01 | 104.83 | 126.08 | 119.87 | 173.53 | 207.88 | 195.32 | 340.21 | 244.09 | 231.38 | |
| n/a | n/a | n/a | n/a | n/a | 6.10 | 6.00 | 6.00 | 6.00 | 6.10 | |
| 918.91 | 939.28 | 958.50 | 972.19 | 1,125.77 | 1,117.18 | 1,104.36 | 1,716.92 | 1,565.03 | 1,617.43 | |
| Growth | +2.2% | +2.0% | +1.4% | +15.8% | −0.8% | −1.1% | +55.5% | −8.8% | +3.3% | |
| Liabilities | ||||||||||
| 865.32 | 886.73 | 905.43 | 917.52 | 1,066.00 | 1,056.18 | 1,047.15 | 1,630.77 | 1,479.45 | 1,526.94 | |
| Equity | ||||||||||
| 25.03 | 25.93 | 30.42 | 34.12 | 38.78 | 43.85 | 50.00 | 74.40 | 78.04 | 82.74 | |
| 52.92 | 52.50 | 52.90 | 54.50 | 59.45 | 60.66 | 56.88 | 85.62 | 85.08 | 90.21 | |
| Growth | −0.8% | +0.8% | +3.0% | +9.1% | +2.0% | −6.2% | +50.5% | −0.6% | +6.0% | |
| Per share and net cash | ||||||||||
| n/a | 3,853 | 3,856 | 3,859 | 3,859 | 3,702 | 3,525 | 3,462 | 3,462 | 3,342 | |
| calc | n/a | 13.62 | 13.72 | 14.12 | 15.40 | 16.38 | 16.14 | 24.73 | 24.57 | 27.00 |
Lines marked calc are worked out here from filed figures; point at one for how.