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 | 0.03 | 0.02 | 0.03 | 0.07 | 0.07 |
| Growth | −31.1% | +88.1% | +113.7% | −3.6% | ||||||
| Net income | 0.03 | 0.05 | 0.09 | 0.09 | 0.08 | 0.10 | 0.15 | 0.10 | 0.08 | 0.11 |
| Growth | +67.1% | +94.2% | +3.1% | −11.5% | +17.4% | +53.6% | −29.1% | −26.8% | +45.7% | |
| EPS, diluted | 1.33 | 1.82 | 3.01 | 3.10 | 2.81 | 3.19 | 4.12 | 2.53 | 1.84 | 2.68 |
| Growth | +36.8% | +65.4% | +3.0% | −9.4% | +13.5% | +29.2% | −38.6% | −27.3% | +45.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | 377.7% | 842.1% | 317.3% | 108.7% | 164.2% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | 524.9% | 1,291.6% | 386.9% | 245.5% | 294.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.04 | 0.03 | 0.05 | 0.05 | 0.06 | 0.14 | 0.23 | 0.13 | 0.17 | 0.20 |
| Capital expenditure | −0.01 | −0.00 | −0.01 | −0.00 | −0.01 | −0.01 | −0.01 | −0.00 | −0.00 | −0.00 |
| Free cash flow | 0.03 | 0.02 | 0.04 | 0.05 | 0.05 | 0.13 | 0.23 | 0.13 | 0.17 | 0.20 |
| Growth | −31.9% | +60.9% | +33.7% | −3.6% | +189.2% | +69.5% | −43.7% | +35.6% | +15.5% | |
| Buybacks | n/a | 0.00 | 0.00 | −0.01 | −0.03 | −0.00 | 0.00 | 0.00 | 0.00 | −0.00 |
| Dividends paid | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | −0.03 | −0.03 | −0.04 | −0.04 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.31 | 0.49 | 0.46 | 0.23 | 0.37 | 0.46 | 0.27 | 0.24 | 0.51 | 0.31 |
| Total debt | n/a | 0.41 | 0.41 | 0.30 | 0.06 | 0.07 | 0.29 | 0.63 | 0.09 | 0.07 |
| Net cash (debt) | n/a | 0.08 | 0.06 | −0.07 | 0.31 | 0.39 | −0.02 | −0.39 | 0.42 | 0.24 |
| Shareholders’ equity | 0.37 | 0.69 | 0.76 | 0.85 | 0.89 | 1.23 | 1.03 | 1.37 | 1.45 | 1.65 |
| Debt to equity | n/a | 0.59 | 0.53 | 0.35 | 0.07 | 0.05 | 0.28 | 0.46 | 0.06 | 0.05 |
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 | ||||||||||
| 0.31 | 0.49 | 0.46 | 0.23 | 0.37 | 0.46 | 0.27 | 0.24 | 0.51 | 0.31 | |
| 0.08 | 0.12 | 0.12 | 0.11 | 0.12 | 0.14 | 0.13 | 0.15 | 0.14 | 0.14 | |
| 0.08 | 0.23 | 0.23 | 0.23 | 0.24 | 0.36 | 0.36 | 0.48 | 0.48 | 0.48 | |
| 3.61 | 5.55 | 5.86 | 6.14 | 7.29 | 10.51 | 10.63 | 12.11 | 12.15 | 12.67 | |
| Growth | +53.5% | +5.7% | +4.8% | +18.7% | +44.2% | +1.1% | +14.0% | +0.3% | +4.3% | |
| Liabilities | ||||||||||
| n/a | 0.41 | 0.41 | 0.30 | 0.06 | 0.07 | 0.29 | 0.63 | 0.09 | 0.07 | |
| calc | n/a | 0.41 | 0.41 | 0.30 | 0.06 | 0.07 | 0.29 | 0.63 | 0.09 | 0.07 |
| 3.25 | 4.85 | 5.10 | 5.29 | 6.40 | 9.28 | 9.59 | 10.74 | 10.70 | 11.01 | |
| Equity | ||||||||||
| 0.23 | 0.26 | 0.34 | 0.42 | 0.48 | 0.53 | 0.65 | 0.72 | 0.76 | 0.83 | |
| 0.37 | 0.69 | 0.76 | 0.85 | 0.89 | 1.23 | 1.03 | 1.37 | 1.45 | 1.65 | |
| Growth | +88.3% | +10.3% | +11.5% | +4.8% | +37.7% | −16.2% | +33.0% | +5.3% | +14.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | 0.08 | 0.06 | −0.07 | 0.31 | 0.39 | −0.02 | −0.39 | 0.42 | 0.24 |
| 20.8 | 29.6 | 29.7 | 29.6 | 28.6 | 35.6 | 35.7 | 41.1 | 41.3 | 41.5 | |
| calc | 17.66 | 23.38 | 25.71 | 28.80 | 31.26 | 34.54 | 28.89 | 33.38 | 34.96 | 39.89 |
Lines marked calc are worked out here from filed figures; point at one for how.