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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.08 | 0.11 | 0.11 | 0.11 | 0.14 | 0.18 | 0.20 | 0.21 | 0.21 |
| Growth | +27.9% | +1.4% | +4.4% | +19.0% | +30.9% | +12.3% | +3.6% | +0.1% | |
| EPS, diluted | 6.60 | 8.83 | 8.69 | 8.80 | 10.27 | 13.87 | 15.81 | 16.44 | 16.62 |
| Growth | +33.8% | −1.6% | +1.3% | +16.7% | +35.1% | +14.0% | +4.0% | +1.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.18 | 0.20 | −0.02 | −0.09 | 0.44 | 0.81 | 0.38 | 0.61 | 0.08 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.01 | 0.00 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | 0.81 | 0.38 | 0.61 | 0.08 |
| Growth | −53.6% | +61.6% | −86.8% | ||||||
| Buybacks | n/a | 0.00 | 0.00 | −0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.01 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.30 | 0.43 | 0.60 | 1.03 | 0.91 | 0.86 | 0.89 | 1.02 | 0.93 |
| Total debt | 11.24 | 12.83 | 19.09 | 21.80 | 22.76 | 25.00 | 26.59 | 27.52 | 30.82 |
| Net cash (debt) | −10.94 | −12.41 | −18.49 | −20.76 | −21.85 | −24.14 | −25.70 | −26.50 | −29.88 |
| Shareholders’ equity | 0.71 | 0.75 | 0.80 | 1.00 | 1.21 | 1.27 | 1.41 | 1.49 | 1.72 |
| Debt to equity | 15.87 | 17.05 | 23.89 | 21.84 | 18.75 | 19.65 | 18.83 | 18.48 | 17.93 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.18 | 0.20 | −0.02 | −0.09 | 0.44 | 0.81 | 0.38 | 0.61 | 0.08 | |
| Growth | +14.3% | −109.8% | +85.4% | −53.6% | +63.0% | −86.9% | |||
| Investment | |||||||||
| n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.01 | 0.00 | |
| calc | n/a | n/a | n/a | n/a | n/a | 0.81 | 0.38 | 0.61 | 0.08 |
| Growth | −53.6% | +61.6% | −86.8% | ||||||
| calc | n/a | n/a | n/a | n/a | n/a | 74.36 | 34.36 | 55.34 | 7.29 |
| −1.84 | −0.59 | −2.38 | −1.74 | −1.10 | −3.04 | −1.96 | −1.68 | −3.81 | |
| Financing | |||||||||
| 1.70 | 0.51 | 2.58 | 2.26 | 0.53 | 2.19 | 1.61 | 1.21 | 3.64 | |
| n/a | 0.00 | 0.00 | −0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.01 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.