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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | 0.04 | 0.11 | 0.16 | 0.17 | 0.24 | 0.42 | 0.37 | 0.43 | 0.30 | 0.18 |
| Net income | 0.06 | 0.10 | 0.15 | 0.16 | 0.20 | 0.38 | 0.35 | 0.40 | 0.28 | 0.16 |
| Growth | +56.1% | +51.8% | +4.9% | +26.4% | +92.6% | −6.3% | +13.2% | −29.1% | −44.4% | |
| EPS, diluted | 0.83 | 1.12 | 1.50 | 1.27 | 1.41 | 2.28 | 1.67 | 1.75 | 1.18 | 0.56 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.20 | 0.46 | −0.04 | −0.23 | 0.06 | 0.22 | 1.10 | 0.24 | 0.46 | 0.37 |
| Buybacks | n/a | n/a | −0.01 | −0.01 | −0.02 | −0.03 | 0.00 | −0.04 | −0.01 | −0.00 |
| Dividends paid | −0.03 | −0.04 | −0.07 | −0.14 | −0.17 | −0.23 | −0.32 | −0.38 | −0.39 | −0.32 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.14 | 0.10 | 0.16 | 0.30 | 0.34 | 0.40 | 0.53 | 0.93 | 0.50 | 0.48 |
| Total debt | 2.07 | 2.60 | 3.37 | 4.68 | 5.87 | 12.13 | n/a | 11.99 | 9.96 | 11.07 |
| Net cash (debt) | −1.93 | −2.49 | −3.21 | −4.38 | −5.53 | −11.73 | n/a | −11.06 | −9.46 | −10.59 |
| Shareholders’ equity | 0.59 | 0.70 | 0.90 | 1.18 | 1.34 | 2.42 | 2.94 | 3.12 | 3.02 | 2.95 |
| Debt to equity | 3.52 | 3.73 | 3.76 | 3.95 | 4.37 | 5.02 | n/a | 3.84 | 3.29 | 3.75 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −0.20 | 0.46 | −0.04 | −0.23 | 0.06 | 0.22 | 1.10 | 0.24 | 0.46 | 0.37 | |
| Growth | −108.2% | +293.1% | +407.1% | −78.6% | +95.7% | −19.3% | ||||
| Investment | ||||||||||
| −0.20 | −0.91 | −0.68 | −0.99 | −1.16 | −6.75 | −2.32 | 1.88 | 1.15 | −1.28 | |
| Financing | ||||||||||
| 0.33 | 0.52 | 0.82 | 1.39 | 1.13 | 6.89 | 1.57 | −1.83 | −2.49 | 0.80 | |
| −0.03 | −0.04 | −0.07 | −0.14 | −0.17 | −0.23 | −0.32 | −0.38 | −0.39 | −0.32 | |
| n/a | n/a | −0.01 | −0.01 | −0.02 | −0.03 | 0.00 | −0.04 | −0.01 | −0.00 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.