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.
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Net income | 0.48 | 1.57 | 0.60 | 1.52 | 1.52 | 1.30 |
| Growth | +223.8% | −61.7% | +153.7% | +0.0% | −14.7% | |
| EPS, diluted | 1.14 | 3.51 | 1.19 | 2.68 | 2.44 | 1.86 |
| Growth | +207.9% | −66.1% | +125.2% | −9.0% | −23.8% |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −0.58 | −2.46 | −1.36 | 0.51 | −2.13 | −1.72 |
| Buybacks | −0.10 | 0.00 | 0.00 | n/a | n/a | n/a |
| Dividends paid | −0.68 | −0.69 | −0.91 | −1.03 | −1.14 | −1.26 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.33 | 0.37 | 0.30 | 0.54 | 0.64 | 0.64 |
| Total debt | n/a | 11.02 | 12.21 | 11.88 | 13.73 | 15.99 |
| Net cash (debt) | n/a | −10.65 | −11.91 | −11.35 | −13.09 | −15.35 |
| Shareholders’ equity | 7.18 | 8.87 | 9.56 | 11.20 | 13.36 | 14.32 |
| Debt to equity | n/a | 1.24 | 1.28 | 1.06 | 1.03 | 1.12 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||
| 0.33 | 0.37 | 0.30 | 0.54 | 0.64 | 0.64 | |
| n/a | 20.84 | 22.40 | 23.80 | 28.25 | 31.24 | |
| Growth | +7.5% | +6.3% | +18.7% | +10.6% | ||
| Liabilities | ||||||
| n/a | 11.02 | 12.21 | 11.88 | 13.73 | 15.99 | |
| calc | n/a | 11.02 | 12.21 | 11.88 | 13.73 | 15.99 |
| n/a | 11.98 | 12.84 | 12.60 | 14.90 | 16.92 | |
| Equity | ||||||
| n/a | n/a | −0.00 | 0.46 | 0.85 | 0.96 | |
| 7.18 | 8.87 | 9.56 | 11.20 | 13.36 | 14.32 | |
| Growth | +23.6% | +7.7% | +17.2% | +19.2% | +7.2% | |
| Per share and net cash | ||||||
| calc | n/a | −10.65 | −11.91 | −11.35 | −13.09 | −15.35 |
| 423.0 | 468.0 | 519.0 | 582.0 | 672.0 | 718.0 | |
| calc | 16.96 | 18.95 | 18.41 | 19.25 | 19.87 | 19.94 |
Lines marked calc are worked out here from filed figures; point at one for how.