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 | 5.08 | 8.04 | 8.64 | 8.12 | 7.50 | 11.78 | 15.79 | 12.55 | 12.14 | 11.17 |
| Growth | +58.4% | +7.4% | −6.0% | −7.6% | +57.0% | +34.1% | −20.6% | −3.2% | −8.0% | |
| Operating income | 0.58 | 1.23 | 1.41 | 0.66 | 0.43 | 2.80 | 3.05 | 0.73 | 0.88 | −1.58 |
| Net income | 0.40 | 1.30 | 1.00 | 0.42 | 0.33 | 2.02 | 2.25 | 0.48 | 0.60 | −1.51 |
| Growth | +226.8% | −23.6% | −57.7% | −21.6% | +510.6% | +11.5% | −78.7% | +25.7% | −350.5% | |
| EPS, diluted | 3.06 | 10.00 | 7.62 | 3.25 | 2.56 | 15.58 | 17.34 | 3.70 | 4.64 | −11.70 |
| Growth | +226.8% | −23.8% | −57.3% | −21.2% | +508.6% | +11.3% | −78.7% | +25.4% | −352.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.4% | 21.9% | 23.0% | 15.5% | 13.6% | 29.7% | 25.8% | 17.7% | 16.1% | 7.3% |
| Operating margin | 11.5% | 15.2% | 16.3% | 8.1% | 5.7% | 23.8% | 19.3% | 5.8% | 7.2% | −14.1% |
| Net margin | 7.9% | 16.2% | 11.5% | 5.2% | 4.4% | 17.1% | 14.2% | 3.8% | 5.0% | −13.5% |
| Free cash flow margin | 4.7% | 11.8% | 8.2% | 6.3% | 10.3% | 14.7% | 14.5% | 10.4% | 2.5% | −4.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.87 | 1.53 | 1.41 | 1.30 | 1.30 | 2.39 | 3.40 | 2.34 | 1.31 | 0.47 |
| Capital expenditure | −0.63 | −0.58 | −0.70 | −0.79 | −0.53 | −0.66 | −1.11 | −1.03 | −1.01 | −1.00 |
| Free cash flow | 0.24 | 0.95 | 0.71 | 0.51 | 0.77 | 1.74 | 2.29 | 1.30 | 0.31 | −0.53 |
| Growth | +299.6% | −25.7% | −27.3% | +50.2% | +124.9% | +31.7% | −43.1% | −76.5% | −273.2% | |
| Buybacks | −0.07 | 0.00 | −0.11 | −0.03 | −0.05 | −0.03 | −0.10 | −0.02 | −0.06 | −0.06 |
| Dividends paid | −0.10 | −0.10 | −0.12 | −0.13 | −0.14 | −0.15 | −0.17 | −0.22 | −0.26 | −0.27 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.46 | 1.53 | 0.75 | 0.73 | 1.31 | 1.91 | 2.23 | 3.30 | 2.92 | 2.72 |
| Total debt | 3.68 | 3.84 | 2.67 | 3.45 | 3.57 | 5.18 | 4.88 | 4.91 | 4.56 | 5.58 |
| Net cash (debt) | −3.22 | −2.31 | −1.92 | −2.72 | −2.25 | −3.27 | −2.65 | −1.60 | −1.64 | −2.86 |
| Shareholders’ equity | 3.52 | 4.87 | 5.59 | 5.86 | 6.04 | 7.96 | 9.93 | 10.24 | 10.53 | 8.79 |
| Debt to equity | 1.04 | 0.79 | 0.48 | 0.59 | 0.59 | 0.65 | 0.49 | 0.48 | 0.43 | 0.64 |
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 | ||||||||||
| 0.46 | 1.53 | 0.75 | 0.73 | 1.31 | 1.91 | 2.23 | 3.30 | 2.92 | 2.72 | |
| 0.81 | 0.96 | 0.95 | 0.94 | 1.08 | 1.74 | 1.65 | 1.39 | 1.32 | 1.23 | |
| 0.80 | 0.90 | 1.01 | 0.94 | 0.92 | 1.41 | 1.87 | 1.62 | 1.70 | 1.65 | |
| 6.42 | 6.41 | 6.60 | 6.91 | 6.92 | 7.61 | 8.48 | 8.52 | 8.63 | 8.61 | |
| 0.95 | 1.01 | 1.00 | 1.07 | 1.08 | 2.02 | 2.16 | 2.04 | 2.03 | 1.31 | |
| 10.89 | 12.08 | 11.60 | 13.26 | 13.84 | 18.46 | 20.55 | 21.04 | 20.75 | 19.96 | |
| Growth | +10.9% | −3.9% | +14.3% | +4.3% | +33.4% | +11.3% | +2.4% | −1.4% | −3.8% | |
| Liabilities | ||||||||||
| 0.00 | 0.71 | 0.00 | n/a | 0.00 | 0.27 | 0.00 | 0.30 | 0.01 | 0.50 | |
| 3.68 | 3.13 | 2.67 | 3.45 | 3.57 | 4.91 | 4.88 | 4.61 | 4.56 | 5.09 | |
| calc | 3.68 | 3.84 | 2.67 | 3.45 | 3.57 | 5.18 | 4.88 | 4.91 | 4.56 | 5.58 |
| 7.00 | 6.71 | 5.53 | 6.86 | 7.26 | 9.93 | 10.09 | 10.27 | 9.71 | 10.67 | |
| Equity | ||||||||||
| 3.41 | 4.61 | 5.48 | 5.76 | 5.94 | 7.81 | 9.89 | 10.14 | 10.48 | 8.70 | |
| 3.52 | 4.87 | 5.59 | 5.86 | 6.04 | 7.96 | 9.93 | 10.24 | 10.53 | 8.79 | |
| Growth | +38.3% | +14.7% | +4.8% | +3.1% | +31.6% | +24.8% | +3.1% | +2.8% | −16.5% | |
| Per share and net cash | ||||||||||
| calc | −3.22 | −2.31 | −1.92 | −2.72 | −2.25 | −3.27 | −2.65 | −1.60 | −1.64 | −2.86 |
| 128.9 | 129.4 | 128.5 | 128.4 | 127.8 | 127.9 | 127.4 | 128.2 | 128.2 | 127.9 | |
| calc | 27.33 | 37.66 | 43.51 | 45.64 | 47.27 | 62.19 | 77.97 | 79.87 | 82.09 | 68.74 |
Lines marked calc are worked out here from filed figures; point at one for how.