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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 31.5% | 27.4% | 28.3% | 27.8% | 28.3% | 30.3% | 30.4% | 30.4% | 32.4% | 34.1% | |
| 15.6% | 10.8% | 10.8% | 8.1% | 9.9% | 11.2% | 12.1% | 13.1% | 15.5% | 16.1% | |
| 14.1% | 9.1% | 8.4% | 5.5% | 7.4% | 9.4% | 10.2% | 11.3% | 13.6% | 14.3% | |
| 10.4% | 6.8% | 6.8% | 4.0% | 5.5% | 7.1% | 7.6% | 8.4% | 10.2% | 10.5% | |
| 13.7% | 2.6% | 5.1% | 10.1% | 8.6% | 12.1% | 10.6% | 10.5% | 15.7% | 13.4% | |
| Spending | ||||||||||
| 2.4% | 2.5% | 2.0% | 2.6% | 2.1% | 2.3% | 2.5% | 2.3% | 2.0% | 2.0% | |
| 12.7% | 13.2% | 14.5% | 14.2% | 12.5% | 13.2% | 12.3% | 11.8% | 12.0% | 13.3% | |
| 1.7% | 2.3% | 2.1% | 2.3% | 1.8% | 1.7% | 1.8% | 1.9% | 2.0% | 2.3% | |
| 24.1% | 25.5% | 20.6% | 26.8% | 26.0% | 23.3% | 24.9% | 24.5% | 24.3% | 25.7% | |
| Returns | ||||||||||
| 13.8% | 9.3% | 10.3% | 3.3% | 4.1% | 5.5% | 6.3% | 7.8% | 10.5% | 10.5% | |
| 4.6% | 4.0% | 3.4% | 1.7% | 2.2% | 3.0% | 3.4% | 4.3% | 5.6% | 5.3% | |
| Balance and payout | ||||||||||
| n/a | n/a | 1.35 | 0.44 | 0.42 | 0.40 | 0.40 | 0.39 | 0.39 | 0.50 | |
| 54.8% | 57.0% | 66.8% | 47.2% | 45.0% | 44.5% | 45.2% | 44.6% | 45.8% | 49.3% | |
| 10.6% | 16.1% | 15.7% | 25.1% | 22.5% | 16.5% | 17.5% | 15.1% | 13.3% | 14.8% | |
| 61.1% | 42.5% | 20.9% | 9.9% | 46.3% | 41.6% | 65.7% | 52.4% | 76.0% | 26.4% | |