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 | 5.08 | 18.79 | 9.76 | 9.54 |
| Growth | +269.7% | −48.1% | −2.2% | |||||||
| Net income | 0.23 | 0.32 | 0.40 | 0.46 | 0.49 | 0.55 | 1.10 | 11.47 | 2.78 | 2.21 |
| Growth | +43.6% | +23.6% | +14.3% | +7.6% | +11.2% | +100.7% | +944.3% | −75.8% | −20.6% | |
| EPS, diluted | n/a | n/a | n/a | n/a | 47.50 | 53.88 | 67.40 | 784.51 | 189.41 | 165.24 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 21.6% | 61.0% | 28.5% | 23.1% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 51.9% | 12.0% | 26.2% | 23.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.23 | 0.36 | 0.45 | 0.58 | 0.38 | −0.28 | 2.79 | 2.66 | 2.99 | 2.92 |
| Capital expenditure | −0.08 | −0.08 | −0.14 | −0.12 | −0.13 | −0.11 | −0.16 | −0.41 | −0.43 | −0.71 |
| Free cash flow | 0.15 | 0.27 | 0.31 | 0.46 | 0.24 | −0.39 | 2.64 | 2.26 | 2.56 | 2.21 |
| Growth | +81.9% | +15.8% | +45.9% | −46.8% | −260.9% | −14.5% | +13.5% | −13.5% | ||
| Buybacks | 0.00 | 0.00 | −0.16 | −0.45 | −0.33 | 0.00 | −1.24 | 0.00 | −1.65 | −3.03 |
| Dividends paid | −0.01 | −0.01 | −0.02 | −0.02 | −0.03 | −0.04 | −0.08 | −0.12 | −0.16 | −0.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.54 | 0.34 | 0.33 | 0.38 | 4.27 | 9.03 | 0.52 | 0.91 | 0.81 | 0.80 |
| Total debt | 0.83 | 0.87 | 0.32 | 0.59 | 1.25 | 1.20 | 4.46 | 37.17 | 36.68 | 35.78 |
| Net cash (debt) | −0.29 | −0.53 | 0.01 | −0.21 | 3.02 | 7.84 | −3.94 | −36.26 | −35.87 | −34.98 |
| Shareholders’ equity | 3.01 | 3.33 | 3.49 | 3.59 | 4.23 | 4.74 | 9.66 | 21.26 | 22.23 | 22.24 |
| Debt to equity | 0.28 | 0.26 | 0.09 | 0.16 | 0.30 | 0.25 | 0.46 | 1.75 | 1.65 | 1.61 |
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 | ||||||||||
| 0.54 | 0.34 | 0.33 | 0.38 | 4.27 | 9.03 | 0.52 | 0.91 | 0.81 | 0.80 | |
| 1.13 | 1.14 | 1.20 | 1.24 | 1.25 | 1.23 | n/a | n/a | n/a | n/a | |
| 0.15 | 0.15 | 0.24 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | |
| 32.99 | 34.53 | 35.41 | 39.82 | 49.96 | 58.31 | 109.30 | 213.76 | 223.72 | 229.70 | |
| Growth | +4.7% | +2.6% | +12.5% | +25.4% | +16.7% | +87.4% | +95.6% | +4.7% | +2.7% | |
| Liabilities | ||||||||||
| 0.83 | 0.87 | 0.32 | 0.59 | 1.25 | 1.20 | 4.46 | 37.17 | 36.68 | 35.78 | |
| calc | 0.83 | 0.87 | 0.32 | 0.59 | 1.25 | 1.20 | 4.46 | 37.17 | 36.68 | 35.78 |
| 29.98 | 31.19 | 31.92 | 36.24 | 45.73 | 53.57 | 99.64 | 192.50 | 201.49 | 207.46 | |
| Equity | ||||||||||
| 2.48 | 2.79 | 3.22 | 3.66 | 3.87 | 4.38 | 5.39 | 16.74 | 19.36 | 20.77 | |
| 3.01 | 3.33 | 3.49 | 3.59 | 4.23 | 4.74 | 9.66 | 21.26 | 22.23 | 22.24 | |
| Growth | +10.7% | +4.6% | +2.8% | +17.9% | +12.0% | +103.9% | +120.0% | +4.6% | +0.0% | |
| Per share and net cash | ||||||||||
| calc | −0.29 | −0.53 | 0.01 | −0.21 | 3.02 | 7.84 | −3.94 | −36.26 | −35.87 | −34.98 |
Lines marked calc are worked out here from filed figures; point at one for how.