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 | 0.88 | 0.96 | 1.07 | 1.14 | 1.18 | n/a | n/a | n/a | n/a | n/a |
| Growth | +9.3% | +11.7% | +6.6% | +3.5% | ||||||
| Net income | 0.01 | 0.08 | 0.11 | 0.16 | 0.15 | 0.21 | 0.31 | 0.43 | 0.47 | 0.51 |
| Growth | +632.3% | +47.0% | +39.0% | −0.9% | +36.0% | +47.2% | +39.4% | +8.3% | +9.7% | |
| EPS, diluted | −0.14 | −0.08 | 0.08 | 0.29 | 0.28 | 0.41 | 0.71 | 1.01 | 1.08 | 1.18 |
| Growth | +262.5% | −3.4% | +46.4% | +73.2% | +42.3% | +6.9% | +9.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 1.2% | 8.0% | 10.5% | 13.7% | 13.1% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.28 | 0.39 | 0.41 | 0.46 | 0.47 | 0.60 | 0.67 | 0.74 | 0.81 | 0.86 |
| Buybacks | −0.10 | 0.00 | −0.03 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.05 | −0.04 | −0.06 | −0.06 | −0.06 | −0.15 | −0.25 | −0.32 | −0.38 | −0.45 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.12 | 0.05 | 0.03 | 0.04 | 0.14 | 0.05 | 0.07 | 0.06 | 0.20 | 0.11 |
| Total debt | 2.92 | 2.48 | 2.80 | 2.83 | 2.82 | 3.88 | 4.52 | 4.46 | 5.01 | 5.10 |
| Net cash (debt) | −2.80 | −2.43 | −2.77 | −2.80 | −2.68 | −3.83 | −4.45 | −4.40 | −4.81 | −4.99 |
| Shareholders’ equity | 4.19 | 5.15 | 5.25 | 5.34 | 5.79 | 6.06 | 6.50 | 6.97 | 7.16 | 7.03 |
| Debt to equity | 0.70 | 0.48 | 0.53 | 0.53 | 0.49 | 0.64 | 0.70 | 0.64 | 0.70 | 0.72 |
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 | ||||||||||
| 0.12 | 0.05 | 0.03 | 0.04 | 0.14 | 0.05 | 0.07 | 0.06 | 0.20 | 0.11 | |
| 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | |
| 8.11 | 8.61 | 9.00 | 9.10 | 9.59 | 10.96 | 12.18 | 12.69 | 13.38 | 13.24 | |
| Growth | +6.2% | +4.6% | +1.1% | +5.4% | +14.3% | +11.1% | +4.2% | +5.5% | −1.0% | |
| Liabilities | ||||||||||
| 2.92 | 2.48 | 2.80 | 2.83 | 2.82 | 3.88 | 4.52 | 4.46 | 5.01 | 5.10 | |
| calc | 2.92 | 2.48 | 2.80 | 2.83 | 2.82 | 3.88 | 4.52 | 4.46 | 5.01 | 5.10 |
| 3.17 | 2.73 | 3.03 | 3.08 | 3.12 | 4.22 | 5.00 | 5.04 | 5.53 | 5.53 | |
| Equity | ||||||||||
| −0.38 | −0.45 | −0.49 | −0.47 | −0.44 | −0.44 | −0.44 | −0.39 | −0.38 | −0.39 | |
| 4.19 | 5.15 | 5.25 | 5.34 | 5.79 | 6.06 | 6.50 | 6.97 | 7.16 | 7.03 | |
| Growth | +22.8% | +2.0% | +1.6% | +8.5% | +4.7% | +7.2% | +7.3% | +2.8% | −1.8% | |
| Per share and net cash | ||||||||||
| calc | −2.80 | −2.43 | −2.77 | −2.80 | −2.68 | −3.83 | −4.45 | −4.40 | −4.81 | −4.99 |
Lines marked calc are worked out here from filed figures; point at one for how.