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 | n/a | n/a | n/a | n/a | n/a | n/a | 0.45 | 0.44 | 0.46 | 0.72 |
| Growth | −1.9% | +4.6% | +55.7% | |||||||
| Net income | 0.05 | 0.06 | 0.10 | 0.10 | 0.10 | 0.12 | 0.13 | 0.12 | 0.11 | 0.14 |
| Growth | +26.2% | +57.7% | +4.1% | −2.5% | +23.0% | +3.9% | −4.5% | −7.2% | +19.0% | |
| EPS, diluted | 1.40 | 1.45 | 2.01 | 1.87 | 1.83 | 2.20 | 2.29 | 2.18 | 1.98 | 1.47 |
| Growth | +3.6% | +38.6% | −7.0% | −2.1% | +20.2% | +4.1% | −4.8% | −9.2% | −25.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 28.5% | 27.7% | 24.6% | 18.8% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 35.7% | 37.1% | 37.2% | 24.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.02 | 0.25 | 0.20 | 0.09 | 0.16 | 0.16 | 0.17 | 0.17 | 0.18 | 0.19 |
| Capital expenditure | −0.01 | −0.01 | −0.01 | −0.01 | −0.00 | −0.01 | −0.00 | −0.01 | −0.01 | −0.02 |
| Free cash flow | −0.03 | 0.24 | 0.19 | 0.08 | 0.16 | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 |
| Growth | −19.9% | −60.7% | +111.7% | −1.3% | +2.4% | +1.9% | +4.9% | +0.6% | ||
| Buybacks | n/a | n/a | n/a | −0.02 | −0.01 | −0.03 | −0.01 | −0.00 | 0.00 | −0.07 |
| Dividends paid | −0.02 | −0.03 | −0.04 | −0.05 | −0.05 | −0.05 | −0.05 | −0.05 | −0.05 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.17 | 0.35 | 0.24 | 0.53 | 0.69 | 0.84 | 0.23 | 0.72 | 0.70 | 0.29 |
| Total debt | 0.08 | 0.05 | 0.05 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 0.09 | 0.30 | 0.19 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.59 | 0.94 | 0.99 | 1.22 | 1.27 | 1.32 | 1.15 | 1.27 | 1.38 | 2.47 |
| Debt to equity | 0.13 | 0.05 | 0.05 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 0.17 | 0.35 | 0.24 | 0.53 | 0.69 | 0.84 | 0.23 | 0.72 | 0.70 | 0.29 | |
| 0.08 | 0.12 | 0.12 | 0.15 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | n/a | |
| 0.10 | 0.27 | 0.27 | 0.31 | 0.31 | 0.32 | 0.32 | 0.32 | 0.33 | 0.38 | |
| 5.43 | 7.86 | 7.70 | 9.70 | 10.54 | 12.86 | 12.34 | 12.28 | 12.05 | 18.10 | |
| Growth | +44.9% | −2.0% | +25.9% | +8.7% | +22.0% | −4.1% | −0.4% | −1.9% | +50.3% | |
| Liabilities | ||||||||||
| 0.08 | 0.05 | 0.05 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.08 | 0.05 | 0.05 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 4.83 | 6.93 | 6.71 | 8.48 | 9.27 | 11.54 | 11.19 | 11.01 | 10.66 | 15.64 | |
| Equity | ||||||||||
| −0.16 | −0.13 | −0.07 | −0.01 | 0.02 | 0.09 | 0.17 | 0.24 | 0.29 | 0.34 | |
| 0.59 | 0.94 | 0.99 | 1.22 | 1.27 | 1.32 | 1.15 | 1.27 | 1.38 | 2.47 | |
| Growth | +57.3% | +6.4% | +22.7% | +4.1% | +3.9% | −13.1% | +11.0% | +8.7% | +78.5% | |
| Per share and net cash | ||||||||||
| calc | 0.09 | 0.30 | 0.19 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 38.2 | 48.7 | 48.9 | 54.8 | 54.4 | 55.4 | 55.3 | 55.2 | 56.9 | 87.6 | |
| calc | 15.54 | 19.21 | 20.36 | 22.28 | 23.34 | 23.80 | 20.73 | 23.02 | 24.31 | 28.18 |
Lines marked calc are worked out here from filed figures; point at one for how.