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 | 0.05 | 0.05 | 0.05 | 0.06 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +3.9% | −2.4% | +4.4% | |||||||
| Net income | 0.43 | 0.51 | 0.70 | 0.67 | 0.57 | 0.87 | 1.13 | 1.16 | 1.17 | 1.33 |
| Growth | +17.1% | +39.2% | −4.2% | −15.8% | +53.7% | +29.2% | +2.9% | +0.4% | +13.7% | |
| EPS, diluted | 2.97 | 3.47 | 4.81 | 4.61 | 3.97 | 6.10 | 7.92 | 8.18 | 8.33 | 9.52 |
| Growth | +16.8% | +38.6% | −4.2% | −13.9% | +53.7% | +29.8% | +3.3% | +1.8% | +14.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 826.1% | 931.6% | 1,328.7% | 1,218.5% | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 1,221.0% | 1,270.5% | 1,641.6% | 1,307.6% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.65 | 0.70 | 0.88 | 0.73 | 0.69 | 1.17 | 2.07 | 1.42 | 1.41 | 1.50 |
| Capital expenditure | −0.01 | −0.01 | −0.01 | −0.01 | −0.00 | −0.01 | n/a | n/a | n/a | n/a |
| Free cash flow | 0.64 | 0.69 | 0.87 | 0.72 | 0.69 | 1.16 | n/a | n/a | n/a | n/a |
| Growth | +8.1% | +26.1% | −16.8% | −4.6% | +68.5% | |||||
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.15 | 0.00 | −0.10 | −0.08 | −0.14 | −0.12 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.88 | 2.17 | 3.00 | 3.26 | 4.02 | 3.91 | 3.48 | 4.61 | 5.25 | 4.19 |
| Total debt | 0.19 | 0.17 | 0.15 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 1.69 | 2.00 | 2.85 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 3.43 | 3.84 | 4.42 | 5.02 | 5.27 | 5.84 | 5.98 | 6.95 | 7.72 | 8.90 |
| Debt to equity | 0.05 | 0.04 | 0.03 | 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 | ||||||||||
| 1.88 | 2.17 | 3.00 | 3.26 | 4.02 | 3.91 | 3.48 | 4.61 | 5.25 | 4.19 | |
| 0.16 | 0.12 | 0.12 | 0.12 | 0.10 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | |
| 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | |
| 34.79 | 37.12 | 41.04 | 44.20 | 52.16 | 60.87 | 64.11 | 69.61 | 75.98 | 80.43 | |
| Growth | +6.7% | +10.6% | +7.7% | +18.0% | +16.7% | +5.3% | +8.6% | +9.1% | +5.9% | |
| Liabilities | ||||||||||
| 0.19 | 0.17 | 0.15 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 0.19 | 0.17 | 0.15 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 31.36 | 33.28 | 36.62 | 39.18 | 46.89 | 55.03 | 58.13 | 62.66 | 68.25 | 71.54 | |
| Equity | ||||||||||
| 2.19 | 2.58 | 3.16 | 3.69 | 4.00 | 4.68 | 5.58 | 6.47 | 7.31 | 8.30 | |
| 3.43 | 3.84 | 4.42 | 5.02 | 5.27 | 5.84 | 5.98 | 6.95 | 7.72 | 8.90 | |
| Growth | +12.1% | +15.1% | +13.4% | +5.0% | +10.8% | +2.5% | +16.1% | +11.1% | +15.2% | |
| Per share and net cash | ||||||||||
| calc | 1.69 | 2.00 | 2.85 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 144.2 | 144.5 | 145.1 | 145.6 | 141.6 | 141.9 | 141.0 | 140.0 | 138.4 | 137.6 | |
| calc | 23.78 | 26.58 | 30.48 | 34.46 | 37.22 | 41.13 | 42.44 | 49.64 | 55.79 | 64.66 |
Lines marked calc are worked out here from filed figures; point at one for how.