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 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 7.01 | 7.58 | 8.00 | 8.52 |
| Growth | −26.6% | +8.3% | −14.4% | −22.0% | +62.1% | +44,501.3% | +8.1% | +5.5% | +6.5% | |
| Net income | 1.05 | 1.08 | 1.02 | 1.15 | −0.30 | 1.00 | −0.73 | 3.14 | 2.10 | 3.75 |
| Growth | +2.8% | −5.6% | +12.8% | −126.1% | −172.6% | −33.1% | +78.7% | |||
| EPS, diluted | 5.52 | 6.43 | 6.83 | 8.43 | −2.34 | 6.71 | −3.02 | 13.78 | 10.79 | 21.30 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 5,719.9% | 8,015.4% | 6,985.6% | 9,206.1% | −3,077.7% | 6,362.5% | −10.4% | 41.4% | 26.2% | 44.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.38 | 3.14 | 2.84 | 3.11 | 2.13 | 3.69 | 5.17 | 5.26 | 5.44 | 5.39 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.14 | −0.19 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.04 | 1.66 | 1.20 | 1.12 | 1.25 | 1.73 | 1.60 | 1.63 | 1.21 | 1.38 |
| Total debt | 27.72 | 28.42 | 29.51 | 29.49 | 28.74 | 50.20 | 46.53 | 46.48 | 45.29 | 43.57 |
| Net cash (debt) | −25.68 | −26.76 | −28.30 | −28.36 | −27.49 | −48.48 | −44.94 | −44.86 | −44.09 | −42.19 |
| Shareholders’ equity | 8.52 | 8.58 | 8.83 | 9.31 | 8.86 | 16.57 | 16.12 | 16.59 | 17.18 | 18.32 |
| Debt to equity | 3.25 | 3.31 | 3.34 | 3.17 | 3.24 | 3.03 | 2.89 | 2.80 | 2.64 | 2.38 |
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 | ||||||||||
| 6,560.3% | 9,205.1% | 7,916.2% | 10,772.5% | −3,243.2% | 7,299.9% | −14.3% | 43.2% | 28.3% | 48.0% | |
| 5,719.9% | 8,015.4% | 6,985.6% | 9,206.1% | −3,077.7% | 6,362.5% | −10.4% | 41.4% | 26.2% | 44.0% | |
| Spending | ||||||||||
| 1,918.3% | 2,594.2% | 2,099.4% | 2,149.1% | 2,496.2% | 2,021.5% | 5.7% | 6.1% | 6.1% | 6.4% | |
| 14.5% | 13.3% | 12.5% | 12.5% | n/a | 14.2% | n/a | 8.9% | 14.3% | 13.6% | |
| Returns | ||||||||||
| 12.3% | 12.5% | 11.5% | 12.3% | −3.4% | 6.0% | −4.5% | 18.9% | 12.2% | 20.5% | |
| 2.5% | 2.6% | 2.4% | 2.6% | −0.7% | 1.3% | −1.0% | 4.4% | 2.9% | 5.2% | |
| Balance and payout | ||||||||||
| 3.25 | 3.31 | 3.34 | 3.17 | 3.24 | 3.03 | 2.89 | 2.80 | 2.64 | 2.38 | |
| 79.4% | 79.5% | 79.4% | 78.6% | 78.8% | 77.7% | 76.8% | 76.7% | 75.9% | 74.4% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 6.7% | 5.1% | |