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 | 1.80 | 2.43 | 2.31 | 2.75 | 2.55 | 2.70 | 3.25 | 3.11 | 3.60 | 3.84 |
| Growth | +34.7% | −5.1% | +19.1% | −7.2% | +5.9% | +20.5% | −4.5% | +16.1% | +6.6% | |
| Operating income | 0.70 | 0.80 | 0.86 | 1.23 | 0.88 | 1.34 | 1.59 | 1.38 | 1.97 | 1.60 |
| Net income | 0.35 | 0.54 | 0.55 | 0.70 | 0.53 | 0.92 | 1.22 | 1.02 | 1.57 | 1.18 |
| Growth | +56.4% | +2.0% | +26.4% | −24.4% | +73.9% | +32.8% | −16.0% | +53.9% | −24.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 39.0% | 33.0% | 37.4% | 44.9% | 34.5% | 49.5% | 48.8% | 44.4% | 54.7% | 41.7% |
| Net margin | 19.2% | 22.3% | 23.9% | 25.4% | 20.7% | 34.0% | 37.4% | 32.9% | 43.7% | 30.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.91 | 1.04 | 1.35 | 1.32 | 1.64 | 1.77 | 1.70 | 1.66 | 2.14 | 2.22 |
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.03 | −0.22 | −0.49 | −0.13 | 0.00 | 0.00 |
| Dividends paid | −0.37 | −0.44 | −0.50 | −0.97 | −0.70 | −0.53 | −0.74 | −0.98 | −1.25 | −1.43 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.36 | 0.08 | 0.09 | 0.10 | 0.44 | 0.20 | 0.29 | 0.27 | 1.09 | 0.82 |
| Total debt | 3.12 | 3.49 | 4.79 | 7.95 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −2.76 | −3.41 | −4.70 | −7.85 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.36 | 0.08 | 0.09 | 0.10 | 0.44 | 0.20 | 0.29 | 0.27 | 1.09 | 0.82 | |
| 0.19 | 0.16 | 0.22 | 0.26 | 0.45 | 0.43 | 0.55 | 0.67 | 0.70 | 0.76 | |
| 5.05 | 5.73 | 8.41 | 9.06 | 8.71 | 8.51 | 8.54 | 9.66 | 9.71 | 11.22 | |
| 0.42 | 0.42 | 0.45 | 0.45 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.35 | |
| 7.74 | 8.02 | 11.46 | 12.35 | 11.83 | 11.27 | 11.27 | 12.47 | 13.14 | 15.00 | |
| Growth | +3.6% | +42.9% | +7.8% | −4.2% | −4.7% | −0.0% | +10.6% | +5.4% | +14.1% | |
| Liabilities | ||||||||||
| 3.12 | 3.49 | 4.79 | 7.95 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 3.12 | 3.49 | 4.79 | 7.95 | n/a | n/a | n/a | n/a | n/a | n/a |
| 3.63 | 4.07 | 6.56 | 9.00 | 8.93 | 8.18 | 8.16 | 9.44 | 9.77 | 10.84 | |
| Per share and net cash | ||||||||||
| calc | −2.76 | −3.41 | −4.70 | −7.85 | n/a | n/a | n/a | n/a | n/a | n/a |
| 218.9 | 218.9 | 218.9 | 444.0 | 413.1 | 403.5 | 384.9 | 380.5 | 381.3 | 393.7 | |
Lines marked calc are worked out here from filed figures; point at one for how.