Closing prices at the end of each trading day, from 14 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Net income | 7.06 | 7.12 | 3.32 | 1.53 | 3.57 |
| Growth | +0.8% | −53.4% | −53.8% | +132.6% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 30.56 | 10.63 | −28.20 | −27.07 | 24.56 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash and securities | 207.76 | 195.20 | 190.47 | 243.36 | 230.97 |
| Shareholders’ equity | 58.44 | 56.60 | 55.23 | 94.00 | 88.85 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 207.76 | 195.20 | 190.47 | 243.36 | 230.97 | |
| n/a | n/a | 6.00 | 6.50 | 6.60 | |
| 1,116.15 | 1,105.44 | 1,156.02 | 1,568.06 | 1,617.17 | |
| Growth | −1.0% | +4.6% | +35.6% | +3.1% | |
| Liabilities | |||||
| 1,057.70 | 1,048.50 | 1,100.45 | 1,473.39 | 1,527.99 | |
| Equity | |||||
| 27.91 | 31.75 | 28.24 | 7.84 | −2.15 | |
| 58.44 | 56.60 | 55.23 | 94.00 | 88.85 | |
| Growth | −3.2% | −2.4% | +70.2% | −5.5% | |
| Per share and net cash | |||||
| n/a | n/a | 3,858 | 3,858 | 3,858 | |
| calc | n/a | n/a | 14.32 | 24.36 | 23.03 |
Lines marked calc are worked out here from filed figures; point at one for how.