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 | 0.68 | 0.65 | 0.75 | 0.82 |
| Growth | −4.0% | +14.4% | +9.6% | |||||||
| Net income | 0.10 | 0.15 | 0.17 | 0.17 | 0.16 | 0.19 | 0.19 | 0.13 | 0.18 | 0.21 |
| Growth | +45.2% | +11.9% | +0.3% | −2.6% | +15.2% | −0.9% | −29.9% | +38.3% | +15.3% | |
| EPS, diluted | 2.32 | 3.03 | 3.24 | 3.23 | 3.08 | 3.48 | 3.46 | 2.45 | 3.44 | 3.97 |
| Growth | +30.6% | +6.9% | −0.3% | −4.6% | +13.0% | −0.6% | −29.2% | +40.4% | +15.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 27.7% | 20.2% | 24.5% | 25.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 29.7% | 32.2% | 29.7% | 28.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.14 | 0.19 | 0.22 | 0.20 | 0.18 | 0.20 | 0.21 | 0.23 | 0.24 | 0.30 |
| Capital expenditure | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | −0.07 |
| Free cash flow | 0.12 | 0.18 | 0.21 | 0.20 | 0.16 | 0.19 | 0.20 | 0.21 | 0.22 | 0.23 |
| Growth | +45.0% | +16.7% | −5.7% | −16.3% | +14.9% | +6.6% | +4.0% | +5.6% | +5.3% | |
| Buybacks | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.01 | −0.02 | −0.03 | −0.05 | −0.01 |
| Dividends paid | −0.06 | −0.06 | −0.07 | −0.08 | −0.09 | −0.09 | −0.09 | −0.10 | −0.10 | −0.10 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.17 | 0.22 | 0.21 | 0.21 | 1.65 | 1.88 | 0.21 | 0.19 | 0.20 | 0.30 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.99 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.79 | n/a |
| Shareholders’ equity | 1.20 | 1.64 | 1.71 | 1.86 | 2.10 | 2.10 | 1.55 | 1.70 | 1.76 | 2.01 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.56 | 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 | 0.22 | 0.21 | 0.21 | 1.65 | 1.88 | 0.21 | 0.19 | 0.20 | 0.30 | |
| 0.11 | 0.12 | 0.12 | 0.16 | 0.17 | 0.16 | 0.16 | 0.17 | 0.18 | 0.25 | |
| 0.47 | 0.73 | 0.73 | 0.77 | 0.79 | 0.80 | 0.84 | 0.85 | 0.85 | 0.89 | |
| 8.67 | 10.75 | 10.61 | 11.41 | 13.93 | 15.55 | 15.84 | 15.56 | 16.39 | 17.30 | |
| Growth | +24.0% | −1.3% | +7.6% | +22.1% | +11.6% | +1.8% | −1.8% | +5.3% | +5.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.99 | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.99 | n/a |
| 7.47 | 9.11 | 8.89 | 9.56 | 11.83 | 13.45 | 14.28 | 13.86 | 14.62 | 15.30 | |
| Equity | ||||||||||
| 0.61 | 0.70 | 0.80 | 0.88 | 0.96 | 1.06 | 1.15 | 1.19 | 1.28 | 1.39 | |
| 1.20 | 1.64 | 1.71 | 1.86 | 2.10 | 2.10 | 1.55 | 1.70 | 1.76 | 2.01 | |
| Growth | +36.5% | +4.8% | +8.3% | +13.4% | −0.2% | −26.1% | +9.4% | +3.8% | +13.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.79 | n/a |
| 44.5 | 50.8 | 51.3 | 51.9 | 53.7 | 53.9 | 53.8 | 53.3 | 52.7 | 52.7 | |
| calc | 26.90 | 32.19 | 33.40 | 35.74 | 39.20 | 39.00 | 28.86 | 31.84 | 33.44 | 38.05 |
Lines marked calc are worked out here from filed figures; point at one for how.