Closing prices at the end of each trading day, from 11 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Growth | +9.3% | +14.8% | −0.3% | +31.5% | +3.8% | −7.1% | −3.3% | +7.4% | |
| Net income | 0.61 | 0.32 | 0.31 | 0.20 | 0.41 | 0.28 | 0.18 | 0.23 | 0.27 |
| Growth | −47.1% | −3.6% | −36.8% | +109.7% | −31.3% | −37.3% | +30.1% | +15.4% | |
| EPS, diluted | 5.58 | 2.99 | 3.13 | 2.06 | 4.52 | 3.54 | 2.38 | 3.08 | 3.53 |
| Growth | −46.4% | +4.7% | −34.2% | +119.4% | −21.7% | −32.8% | +29.4% | +14.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | 4,660.6% | 2,254.1% | 1,893.1% | 1,199.4% | 1,913.7% | 1,266.0% | 854.6% | 1,149.3% | 1,234.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.32 | 0.82 | 0.64 | 0.86 | 1.22 | 1.29 | 0.66 | 0.43 | 0.36 |
| Buybacks | 0.00 | −0.30 | −0.15 | −0.10 | −0.32 | −0.40 | −0.06 | 0.00 | −0.04 |
| Dividends paid | −0.09 | −0.09 | −0.08 | −0.09 | −0.09 | −0.08 | −0.08 | −0.09 | −0.09 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.19 | 0.38 | 0.21 | 0.40 | 0.31 | 0.57 | 0.59 | 0.49 | 0.22 |
| Total debt | 0.39 | 0.39 | 0.40 | 0.69 | 0.69 | 0.69 | 0.68 | 0.68 | 0.30 |
| Net cash (debt) | −0.20 | −0.01 | −0.18 | −0.29 | −0.38 | −0.12 | −0.09 | −0.19 | −0.08 |
| Shareholders’ equity | 3.03 | 2.92 | 2.98 | 2.98 | 3.04 | 2.44 | 2.58 | 2.81 | 3.05 |
| Debt to equity | 0.13 | 0.13 | 0.13 | 0.23 | 0.23 | 0.28 | 0.26 | 0.24 | 0.10 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 0.19 | 0.38 | 0.21 | 0.40 | 0.31 | 0.57 | 0.59 | 0.49 | 0.22 | |
| 0.08 | 0.07 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | |
| 0.08 | 0.08 | 0.08 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 30.35 | 32.16 | 32.87 | 35.01 | 35.82 | 37.03 | 35.76 | 35.24 | 35.04 | |
| Growth | +6.0% | +2.2% | +6.5% | +2.3% | +3.4% | −3.4% | −1.5% | −0.6% | |
| Liabilities | |||||||||
| 0.39 | 0.39 | 0.40 | 0.69 | 0.69 | 0.69 | 0.68 | 0.68 | 0.30 | |
| calc | 0.39 | 0.39 | 0.40 | 0.69 | 0.69 | 0.69 | 0.68 | 0.68 | 0.30 |
| 27.32 | 29.24 | 29.89 | 32.03 | 32.78 | 34.59 | 33.18 | 32.43 | 31.99 | |
| Equity | |||||||||
| 1.47 | 1.70 | 1.93 | 2.01 | 2.35 | 2.55 | 2.65 | 2.80 | 2.97 | |
| 3.03 | 2.92 | 2.98 | 2.98 | 3.04 | 2.44 | 2.58 | 2.81 | 3.05 | |
| Growth | −3.4% | +1.9% | +0.1% | +1.8% | −19.8% | +5.8% | +9.2% | +8.5% | |
| Per share and net cash | |||||||||
| calc | −0.20 | −0.01 | −0.18 | −0.29 | −0.38 | −0.12 | −0.09 | −0.19 | −0.08 |
| 106.8 | 99.1 | 95.1 | 93.1 | 85.6 | 75.7 | 74.4 | 74.7 | 74.1 | |
| calc | 28.32 | 29.49 | 31.33 | 32.05 | 35.47 | 32.19 | 34.66 | 37.65 | 41.19 |
Lines marked calc are worked out here from filed figures; point at one for how.