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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.07 | 0.09 | 0.13 | 0.13 | 0.10 | 0.17 | 0.19 | 0.21 | 0.22 | 0.24 |
| Growth | +22.3% | +45.6% | +7.2% | −26.2% | +68.3% | +15.2% | +10.0% | +1.8% | +11.2% | |
| EPS, diluted | 2.22 | 2.65 | 3.76 | 4.05 | 3.00 | 5.03 | 5.77 | 6.34 | 6.44 | 7.11 |
| Growth | +19.4% | +41.9% | +7.7% | −25.9% | +67.7% | +14.7% | +9.9% | +1.6% | +10.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.09 | 0.11 | 0.14 | 0.16 | 0.15 | 0.20 | 0.23 | 0.23 | 0.26 | 0.29 |
| Capital expenditure | −0.01 | −0.02 | −0.05 | −0.03 | −0.07 | −0.03 | −0.02 | −0.02 | −0.04 | −0.05 |
| Free cash flow | 0.08 | 0.09 | 0.09 | 0.13 | 0.09 | 0.18 | 0.21 | 0.21 | 0.22 | 0.24 |
| Growth | +15.1% | −3.9% | +49.6% | −33.0% | +99.8% | +16.9% | +2.0% | +6.7% | +5.5% | |
| Buybacks | −0.01 | n/a | −0.01 | −0.00 | −0.00 | −0.01 | n/a | −0.00 | n/a | n/a |
| Dividends paid | −0.02 | −0.02 | −0.03 | −0.04 | −0.04 | −0.05 | −0.05 | −0.05 | −0.06 | −0.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.85 | 1.76 | 1.42 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.71 | 0.78 | 0.90 | 1.00 | 1.07 | 1.17 | 1.25 | 1.43 | 1.62 | 1.85 |
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 | ||||||||||
| 1.85 | 1.76 | 1.42 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.13 | 0.13 | 0.17 | 0.21 | 0.26 | 0.27 | 0.28 | 0.28 | 0.30 | 0.33 | |
| 0.05 | 0.05 | 0.08 | 0.15 | 0.15 | 0.15 | 0.18 | 0.18 | 0.18 | 0.18 | |
| 7.02 | 7.25 | 7.57 | 8.57 | 9.21 | 9.41 | 12.39 | 12.37 | 13.55 | 14.84 | |
| Growth | +3.3% | +4.4% | +13.1% | +7.5% | +2.1% | +31.7% | −0.1% | +9.6% | +9.5% | |
| Liabilities | ||||||||||
| 6.31 | 6.48 | 6.67 | 7.56 | 8.14 | 8.23 | 11.14 | 10.94 | 11.93 | 12.98 | |
| Equity | ||||||||||
| 0.58 | 0.64 | 0.72 | 0.82 | 0.87 | 0.98 | 1.12 | 1.28 | 1.43 | 1.61 | |
| 0.71 | 0.78 | 0.90 | 1.00 | 1.07 | 1.17 | 1.25 | 1.43 | 1.62 | 1.85 | |
| Growth | +9.1% | +16.4% | +11.3% | +6.3% | +9.7% | +6.8% | +14.6% | +13.1% | +14.4% | |
| Per share and net cash | ||||||||||
| 31.6 | 31.9 | 32.6 | 32.7 | 32.7 | 32.6 | 32.9 | 32.9 | 33.2 | 33.5 | |
| calc | 22.49 | 24.32 | 27.69 | 30.74 | 32.64 | 35.94 | 38.05 | 43.54 | 48.81 | 55.28 |
Lines marked calc are worked out here from filed figures; point at one for how.