Closing prices at the end of each trading day, from 28 Oct 2021. 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 | 0.22 | 0.46 | 0.40 | 0.61 | 0.69 | 0.56 |
| Growth | +110.6% | −12.1% | +51.3% | +13.4% | −18.8% | |
| EPS, diluted | 2.29 | 3.19 | 2.44 | 3.65 | 3.45 | 2.46 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | −2.32 | −3.83 | 0.67 | 0.46 | −2.53 | −0.46 |
| Buybacks | 0.00 | 0.00 | −0.26 | 0.00 | 0.00 | n/a |
| Dividends paid | −0.15 | −0.25 | −0.42 | −0.44 | −0.58 | −0.68 |
| FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 0.22 | 0.10 | 0.13 | 0.15 | 0.23 | 0.29 |
| Total debt | n/a | 5.50 | 5.53 | 4.91 | 7.06 | 8.08 |
| Net cash (debt) | n/a | −5.40 | −5.40 | −4.76 | −6.83 | −7.79 |
| Shareholders’ equity | 3.27 | 4.45 | 4.16 | 4.95 | 6.08 | 6.25 |
| Debt to equity | n/a | 1.24 | 1.33 | 0.99 | 1.16 | 1.29 |
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 |
|---|---|---|---|---|---|---|
| Operations | ||||||
| −2.32 | −3.83 | 0.67 | 0.46 | −2.53 | −0.46 | |
| Growth | −31.8% | −650.6% | ||||
| Financing | ||||||
| 2.47 | 3.71 | −0.65 | −0.43 | 2.60 | 0.53 | |
| −0.15 | −0.25 | −0.42 | −0.44 | −0.58 | −0.68 | |
| 0.00 | 0.00 | −0.26 | 0.00 | 0.00 | n/a | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.