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 | 2.93 | 3.88 | 4.36 | 8.20 | 7.56 | 7.82 | 8.36 | 9.68 | 10.39 | 11.17 |
| Growth | +32.4% | +12.4% | +87.9% | −7.9% | +3.5% | +6.9% | +15.7% | +7.3% | +7.5% | |
| Operating income | 0.46 | 0.42 | 0.47 | 0.66 | 0.75 | 0.88 | 1.01 | 1.27 | 1.61 | 1.79 |
| Net income | 0.30 | 0.26 | 0.29 | 0.33 | 0.41 | 0.56 | 0.63 | 0.82 | 1.06 | 1.17 |
| Growth | −14.0% | +12.4% | +10.9% | +26.6% | +34.8% | +13.4% | +28.8% | +29.6% | +10.8% | |
| EPS, diluted | 3.34 | 2.72 | 3.05 | 1.84 | 2.17 | 2.96 | 3.46 | 4.53 | 6.04 | 6.83 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.5% | 27.4% | 28.3% | 27.8% | 28.3% | 30.3% | 30.4% | 30.4% | 32.4% | 34.1% |
| Operating margin | 15.6% | 10.8% | 10.8% | 8.1% | 9.9% | 11.2% | 12.1% | 13.1% | 15.5% | 16.1% |
| Net margin | 10.4% | 6.8% | 6.8% | 4.0% | 5.5% | 7.1% | 7.6% | 8.4% | 10.2% | 10.5% |
| Free cash flow margin | 13.7% | 2.6% | 5.1% | 10.1% | 8.6% | 12.1% | 10.6% | 10.5% | 15.7% | 13.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.45 | 0.19 | 0.31 | 1.02 | 0.78 | 1.07 | 1.04 | 1.20 | 1.83 | 1.76 |
| Capital expenditure | −0.05 | −0.09 | −0.09 | −0.19 | −0.14 | −0.13 | −0.15 | −0.19 | −0.21 | −0.26 |
| Free cash flow | 0.40 | 0.10 | 0.22 | 0.83 | 0.65 | 0.94 | 0.89 | 1.02 | 1.63 | 1.50 |
| Growth | −75.2% | +123.0% | +274.9% | −21.9% | +45.5% | −5.7% | +14.2% | +60.3% | −7.9% | |
| Buybacks | −0.21 | 0.00 | 0.00 | 0.00 | −0.21 | −0.30 | −0.47 | −0.41 | −1.10 | −0.22 |
| Dividends paid | −0.03 | −0.04 | −0.05 | −0.08 | −0.09 | −0.09 | −0.11 | −0.12 | −0.14 | −0.17 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.40 | 0.23 | 0.58 | 0.60 | 0.60 | 0.47 | 0.54 | 0.62 | 0.72 | 0.79 |
| Total debt | n/a | n/a | 3.86 | 4.43 | 4.24 | 4.06 | 4.00 | 4.07 | 3.98 | 5.54 |
| Net cash (debt) | n/a | n/a | −3.28 | −3.83 | −3.64 | −3.59 | −3.46 | −3.45 | −3.27 | −4.75 |
| Shareholders’ equity | 2.21 | 2.81 | 2.87 | 9.96 | 10.12 | 10.20 | 10.10 | 10.49 | 10.09 | 11.14 |
| Debt to equity | n/a | n/a | 1.35 | 0.44 | 0.42 | 0.40 | 0.40 | 0.39 | 0.39 | 0.50 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 2.93 | 3.88 | 4.36 | 8.20 | 7.56 | 7.82 | 8.36 | 9.68 | 10.39 | 11.17 | |
| Growth | +32.4% | +12.4% | +87.9% | −7.9% | +3.5% | +6.9% | +15.7% | +7.3% | +7.5% | |
| 2.01 | 2.82 | 3.13 | 5.92 | 5.42 | 5.45 | 5.82 | 6.73 | 7.02 | 7.36 | |
| 0.92 | 1.07 | 1.23 | 2.28 | 2.14 | 2.37 | 2.54 | 2.94 | 3.37 | 3.81 | |
| Growth | +15.3% | +15.8% | +84.6% | −6.2% | +10.9% | +7.2% | +15.9% | +14.3% | +13.1% | |
| 0.07 | 0.10 | 0.09 | 0.21 | 0.16 | 0.18 | 0.21 | 0.22 | 0.21 | 0.22 | |
| 0.37 | 0.51 | 0.63 | 1.17 | 0.95 | 1.03 | 1.03 | 1.14 | 1.25 | 1.49 | |
| 0.46 | 0.42 | 0.47 | 0.66 | 0.75 | 0.88 | 1.01 | 1.27 | 1.61 | 1.79 | |
| Growth | −7.8% | +12.4% | +40.1% | +12.4% | +17.6% | +15.4% | +25.2% | +27.1% | +11.4% | |
| 0.41 | 0.35 | 0.37 | 0.45 | 0.56 | 0.74 | 0.85 | 1.09 | 1.41 | 1.59 | |
| 0.10 | 0.09 | 0.08 | 0.12 | 0.15 | 0.17 | 0.21 | 0.27 | 0.34 | 0.41 | |
| 0.30 | 0.26 | 0.29 | 0.33 | 0.41 | 0.56 | 0.63 | 0.82 | 1.06 | 1.17 | |
| Growth | −14.0% | +12.4% | +10.9% | +26.6% | +34.8% | +13.4% | +28.8% | +29.6% | +10.8% | |
| Per share | ||||||||||
| 3.37 | 2.74 | 3.06 | 1.91 | 2.18 | 2.96 | 3.46 | 4.54 | 6.05 | 6.84 | |
| 3.34 | 2.72 | 3.05 | 1.84 | 2.17 | 2.96 | 3.46 | 4.53 | 6.04 | 6.83 | |
| Growth | −18.6% | +12.1% | −39.7% | +17.9% | +36.4% | +16.9% | +30.9% | +33.3% | +13.1% | |
| 90.4 | 95.5 | 96.0 | 170.5 | 189.9 | 187.7 | 182.2 | 178.8 | 174.1 | 170.5 | |
| 91.1 | 96.1 | 96.5 | 177.3 | 190.4 | 188.1 | 182.8 | 179.5 | 174.8 | 171.1 | |
| Growth | +5.4% | +0.4% | +83.7% | +7.4% | −1.2% | −2.8% | −1.8% | −2.6% | −2.1% | |
† The diluted share count jumps at 2019, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.