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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 0.28 | 0.39 | 0.41 | 0.46 | 0.47 | 0.60 | 0.67 | 0.74 | 0.81 | 0.86 | |
| Growth | +38.4% | +6.5% | +11.4% | +3.5% | +25.5% | +11.8% | +11.0% | +9.9% | +6.5% | |
| 0.30 | 0.30 | 0.32 | 0.33 | 0.34 | 0.37 | 0.43 | 0.46 | 0.48 | 0.50 | |
| Investment | ||||||||||
| −0.52 | −0.84 | −0.67 | −0.38 | −0.64 | −1.73 | −1.43 | −0.69 | −0.83 | −0.33 | |
| Financing | ||||||||||
| 0.32 | 0.38 | 0.26 | −0.09 | 0.27 | 1.06 | 0.79 | −0.04 | 0.14 | −0.66 | |
| −0.05 | −0.04 | −0.06 | −0.06 | −0.06 | −0.15 | −0.25 | −0.32 | −0.38 | −0.45 | |
| −0.10 | 0.00 | −0.03 | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.