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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.07 | 0.07 | 0.12 | 0.16 | 0.26 | 0.38 | 0.35 | 0.27 | 0.36 | 0.41 |
| Growth | +2.0% | +64.6% | +33.4% | +62.3% | +43.9% | −8.1% | −22.3% | +33.3% | +14.9% | |
| EPS, diluted | 2.08 | 1.98 | 2.80 | 2.75 | 3.77 | 5.40 | 4.99 | 3.89 | 5.19 | 6.00 |
| Growth | −4.8% | +41.4% | −1.8% | +37.1% | +43.2% | −7.6% | −22.0% | +33.4% | +15.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.07 | −0.06 | −0.11 | −0.94 | 0.80 | 0.01 | 1.06 | 0.57 | 0.15 | 0.39 |
| Capital expenditure | −0.01 | −0.00 | −0.01 | −0.01 | −0.02 | −0.03 | −0.01 | −0.02 | −0.01 | −0.02 |
| Free cash flow | −0.08 | −0.07 | −0.12 | −0.95 | 0.78 | −0.02 | 1.05 | 0.55 | 0.14 | 0.37 |
| Growth | −102.1% | −47.4% | −74.5% | +162.7% | ||||||
| Dividends paid | −0.01 | −0.01 | −0.02 | −0.02 | −0.04 | −0.04 | −0.04 | −0.04 | −0.04 | −0.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.20 | 0.33 | 0.68 | 0.62 | 2.12 | 4.06 | 1.12 | 1.17 | 1.22 | 1.09 |
| Shareholders’ equity | 0.65 | 0.80 | 1.46 | 2.47 | 2.65 | 2.97 | 3.20 | 3.43 | 3.75 | 4.08 |
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 | ||||||||||
| 0.20 | 0.33 | 0.68 | 0.62 | 2.12 | 4.06 | 1.12 | 1.17 | 1.22 | 1.09 | |
| 0.12 | 0.12 | 0.15 | 0.23 | 0.22 | 0.23 | 0.22 | 0.22 | 0.21 | 0.21 | |
| 0.13 | 0.13 | 0.50 | 0.93 | 0.93 | 1.01 | 1.02 | 1.02 | 1.02 | 1.02 | |
| 6.89 | 7.86 | 11.44 | 18.24 | 20.44 | 23.86 | 25.05 | 25.20 | 26.26 | 27.52 | |
| Growth | +14.0% | +45.7% | +59.4% | +12.0% | +16.7% | +5.0% | +0.6% | +4.2% | +4.8% | |
| Liabilities | ||||||||||
| 6.25 | 7.05 | 9.99 | 15.77 | 17.79 | 20.89 | 21.86 | 21.78 | 22.51 | 23.44 | |
| Equity | ||||||||||
| 0.21 | 0.27 | 0.38 | 0.51 | 0.67 | 1.01 | 1.31 | 1.54 | 1.85 | 2.21 | |
| 0.65 | 0.80 | 1.46 | 2.47 | 2.65 | 2.97 | 3.20 | 3.43 | 3.75 | 4.08 | |
| Growth | +24.4% | +81.0% | +69.6% | +7.2% | +12.1% | +7.8% | +7.2% | +9.5% | +8.6% | |
| Per share and net cash | ||||||||||
| 35.1 | 38.2 | 47.5 | 69.3 | 69.6 | 69.7 | 69.4 | 69.0 | 69.1 | 67.9 | |
| calc | 18.41 | 21.04 | 30.66 | 35.62 | 38.02 | 42.57 | 46.08 | 49.64 | 54.32 | 60.05 |
Lines marked calc are worked out here from filed figures; point at one for how.