Closing prices at the end of each trading day, from 23 Dec 2019. 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 | 0.06 | 0.04 | 0.05 | 0.04 | n/a | n/a | n/a | n/a | n/a |
| Growth | −22.7% | +8.1% | −14.0% | |||||||
| Net income | 0.08 | 0.08 | 0.07 | 0.08 | 0.13 | 0.31 | 0.23 | 0.25 | 0.18 | 0.22 |
| Growth | +0.2% | −9.1% | +10.6% | +67.1% | +137.3% | −27.5% | +9.7% | −27.5% | +23.5% | |
| EPS, diluted | 2.31 | 1.97 | 1.78 | 2.05 | 3.74 | 8.91 | 6.51 | 7.32 | 5.09 | 6.26 |
| Growth | −14.7% | −9.6% | +15.2% | +82.4% | +138.2% | −26.9% | +12.4% | −30.5% | +23.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 140.9% | 165.8% | 169.8% | 329.8% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | n/a | 107.3% | 221.3% | 164.3% | 319.3% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.09 | 0.06 | 0.10 | 0.08 | 0.13 | 0.30 | −0.02 | 0.12 | 0.15 | 0.49 |
| Capital expenditure | −0.01 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.00 | −0.01 |
| Free cash flow | 0.09 | 0.06 | 0.10 | 0.08 | 0.13 | 0.29 | −0.02 | 0.12 | 0.14 | 0.48 |
| Growth | −30.1% | +59.3% | −19.8% | +67.2% | +129.8% | −108.4% | +15.6% | +235.1% | ||
| Buybacks | 0.00 | 0.00 | −0.01 | −0.00 | 0.00 | −0.03 | −0.03 | −0.04 | −0.02 | −0.01 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.26 | 0.15 | 0.06 | 0.21 | 0.69 | 0.52 | 0.46 | 3.85 | 3.79 | 4.41 |
| Total debt | 0.18 | n/a | 0.00 | 0.35 | 4.42 | 0.00 | n/a | n/a | n/a | n/a |
| Net cash (debt) | 0.08 | n/a | 0.06 | −0.14 | −3.72 | 0.52 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.86 | 0.92 | 0.96 | 1.05 | 1.12 | 1.37 | 1.40 | 1.64 | 1.84 | 2.12 |
| Debt to equity | 0.21 | n/a | 0.00 | 0.33 | 3.95 | 0.00 | 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 | ||||||||||
| 0.26 | 0.15 | 0.06 | 0.21 | 0.69 | 0.52 | 0.46 | 3.85 | 3.79 | 4.41 | |
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | |
| 9.38 | 9.84 | 9.83 | 11.52 | 18.44 | 19.58 | 20.90 | 21.32 | 22.31 | 24.90 | |
| Growth | +4.9% | −0.1% | +17.2% | +60.1% | +6.2% | +6.7% | +2.0% | +4.7% | +11.6% | |
| Liabilities | ||||||||||
| 0.18 | n/a | 0.00 | 0.35 | 4.42 | 0.00 | n/a | n/a | n/a | n/a | |
| calc | 0.18 | n/a | 0.00 | 0.35 | 4.42 | 0.00 | n/a | n/a | n/a | n/a |
| 8.53 | 8.92 | 8.88 | 10.47 | 17.32 | 18.21 | 19.49 | 19.68 | 20.47 | 22.78 | |
| Equity | ||||||||||
| 0.19 | 0.26 | 0.32 | 0.38 | 0.44 | 0.71 | 0.92 | 1.16 | 1.33 | 1.54 | |
| 0.86 | 0.92 | 0.96 | 1.05 | 1.12 | 1.37 | 1.40 | 1.64 | 1.84 | 2.12 | |
| Growth | +7.6% | +3.9% | +10.0% | +6.1% | +22.3% | +2.7% | +16.8% | +12.1% | +15.2% | |
| Per share and net cash | ||||||||||
| calc | 0.08 | n/a | 0.06 | −0.14 | −3.72 | 0.52 | n/a | n/a | n/a | n/a |
| 30.3 | 31.4 | 31.0 | 31.3 | 31.7 | 32.9 | 32.4 | 31.4 | 31.3 | 34.2 | |
| calc | 28.26 | 29.35 | 30.86 | 33.60 | 35.23 | 41.51 | 43.34 | 52.11 | 58.59 | 61.87 |
Lines marked calc are worked out here from filed figures; point at one for how.