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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.05 | 0.05 | 0.09 | 0.09 | 0.07 | 0.13 | 0.20 | 0.19 | 0.19 | 0.20 |
| Growth | −1.3% | +85.1% | +3.9% | −19.8% | +78.9% | +52.6% | −4.4% | −4.5% | +8.7% | |
| EPS, diluted | 2.41 | 2.07 | 3.83 | 3.55 | 2.76 | 3.86 | 5.31 | 5.07 | 4.83 | 5.31 |
| Growth | −14.1% | +85.0% | −7.3% | −22.3% | +39.9% | +37.6% | −4.5% | −4.7% | +9.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.08 | 0.05 | 0.11 | 0.09 | 0.14 | 0.16 | 0.22 | 0.27 | 0.25 | 0.19 |
| Capital expenditure | −0.00 | −0.00 | −0.00 | −0.01 | −0.00 | −0.00 | −0.00 | −0.01 | −0.01 | −0.01 |
| Free cash flow | 0.08 | 0.04 | 0.11 | 0.09 | 0.13 | 0.16 | 0.21 | 0.26 | 0.24 | 0.18 |
| Growth | −46.0% | +144.6% | −18.6% | +54.7% | +18.6% | +35.8% | +21.9% | −8.3% | −24.3% | |
| Buybacks | −0.00 | −0.02 | −0.02 | −0.02 | −0.02 | −0.06 | −0.03 | 0.00 | −0.03 | −0.01 |
| Dividends paid | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | −0.03 | −0.03 | −0.04 | −0.04 | −0.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.20 | 0.15 | 0.20 | 0.17 | 0.54 | 2.02 | 0.29 | 0.43 | 0.76 | 0.68 |
| Shareholders’ equity | 0.39 | 0.55 | 0.60 | 0.87 | 1.08 | 1.53 | 1.52 | 1.72 | 1.82 | 2.04 |
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 | ||||||||||
| 0.20 | 0.15 | 0.20 | 0.17 | 0.54 | 2.02 | 0.29 | 0.43 | 0.76 | 0.68 | |
| 0.01 | 0.03 | 0.03 | 0.06 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.06 | |
| 0.03 | 0.12 | 0.12 | 0.21 | 0.26 | 0.37 | 0.37 | 0.37 | 0.37 | 0.42 | |
| 4.08 | 5.29 | 5.65 | 7.33 | 9.75 | 13.54 | 13.05 | 14.52 | 15.60 | 17.30 | |
| Growth | +29.6% | +6.7% | +29.9% | +33.0% | +38.8% | −3.6% | +11.2% | +7.4% | +10.9% | |
| Liabilities | ||||||||||
| 3.69 | 4.74 | 5.04 | 6.47 | 8.67 | 12.01 | 11.53 | 12.80 | 13.77 | 15.26 | |
| Equity | ||||||||||
| 0.18 | 0.23 | 0.30 | 0.38 | 0.42 | 0.49 | 0.60 | 0.75 | 0.88 | 1.02 | |
| 0.39 | 0.55 | 0.60 | 0.87 | 1.08 | 1.53 | 1.52 | 1.72 | 1.82 | 2.04 | |
| Growth | +41.7% | +10.1% | +43.6% | +24.4% | +41.7% | −0.4% | +12.7% | +6.3% | +11.8% | |
| Per share and net cash | ||||||||||
| 23.4 | 23.4 | 22.9 | 26.6 | 31.2 | 39.8 | 37.3 | 37.4 | 37.0 | 37.0 | |
| calc | 16.52 | 23.41 | 26.39 | 32.65 | 34.55 | 38.42 | 40.86 | 45.86 | 49.31 | 55.17 |
Lines marked calc are worked out here from filed figures; point at one for how.