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 | 1.68 | 0.00 | 0.00 | 0.02 | 0.09 | 0.09 | 0.09 | 0.05 | 0.00 | 0.00 |
| Growth | −100.0% | +304.5% | −1.1% | +5.7% | −43.0% | −100.0% | ||||
| Net income | 0.88 | 0.73 | 0.52 | 0.40 | 0.36 | 0.39 | 0.12 | 0.74 | 0.38 | 0.50 |
| Growth | −17.1% | −28.6% | −22.8% | −10.0% | +7.5% | −68.1% | +496.0% | −49.1% | +33.8% | |
| EPS, diluted | 6.56 | 5.96 | 4.68 | 4.00 | 4.19 | 5.23 | 1.92 | 12.30 | 6.87 | 10.26 |
| Growth | −9.1% | −21.5% | −14.5% | +4.8% | +24.8% | −63.3% | +540.6% | −44.1% | +49.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 52.5% | n/a | n/a | 1,827.3% | 406.7% | 442.0% | 133.3% | 1,394.3% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.13 | 0.43 | 0.46 | −0.51 | −0.85 | −1.94 | −2.48 | 0.46 | 0.05 | 0.26 |
| Buybacks | −0.31 | −0.50 | −0.50 | −0.50 | −0.45 | −0.50 | −0.50 | −0.20 | −0.50 | −0.50 |
| Dividends paid | −0.07 | −0.07 | −0.07 | −0.07 | −0.07 | −0.07 | −0.06 | −0.07 | −0.07 | −0.07 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.13 | 0.14 | 0.10 | 0.18 | 0.30 | 0.34 | 0.21 | 0.29 | 0.13 | 0.42 |
| Total debt | 1.31 | 1.29 | 1.23 | 1.24 | 1.22 | 1.67 | 1.68 | 1.69 | 1.70 | 1.70 |
| Net cash (debt) | −1.18 | −1.15 | −1.13 | −1.05 | −0.93 | −1.33 | −1.47 | −1.41 | −1.57 | −1.29 |
| Shareholders’ equity | 6.50 | 6.84 | 6.56 | 6.64 | 6.64 | 6.29 | 5.06 | 5.71 | 5.50 | 5.66 |
| Debt to equity | 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.27 | 0.33 | 0.30 | 0.31 | 0.30 |
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 | ||||||||||
| 60.6% | n/a | n/a | 2,109.1% | 464.0% | 542.0% | 159.1% | 1,260.4% | n/a | n/a | |
| 52.5% | n/a | n/a | 1,827.3% | 406.7% | 442.0% | 133.3% | 1,394.3% | n/a | n/a | |
| Spending | ||||||||||
| 13.4% | 26.3% | 10.2% | 13.6% | 10.9% | 12.2% | 7.4% | −13.9% | 19.7% | 18.0% | |
| Returns | ||||||||||
| 13.5% | 10.7% | 7.9% | 6.1% | 5.4% | 6.2% | 2.4% | 12.9% | 6.8% | 8.9% | |
| 6.2% | 5.1% | 3.8% | 2.8% | 2.4% | 2.1% | 0.7% | 5.9% | 3.2% | 4.1% | |
| Balance and payout | ||||||||||
| 0.20 | 0.19 | 0.19 | 0.19 | 0.18 | 0.27 | 0.33 | 0.30 | 0.31 | 0.30 | |
| 54.0% | 52.6% | 51.8% | 53.6% | 56.3% | 64.3% | 68.6% | 54.0% | 53.3% | 52.5% | |
| 7.8% | 9.6% | 13.6% | 18.4% | 19.1% | 17.0% | 51.6% | 9.1% | 18.1% | 13.5% | |