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 | 0.09 | 0.10 | 0.17 | 0.20 | 0.16 | 0.21 | 0.22 | 0.26 | 0.23 | 0.26 |
| Growth | +9.3% | +78.3% | +14.8% | −21.3% | +31.7% | +6.1% | +17.6% | −10.6% | +11.7% | |
| EPS, diluted | 1.43 | 1.56 | 1.93 | 2.00 | 1.59 | 2.14 | 2.30 | 2.69 | 2.40 | 2.66 |
| Growth | +9.1% | +23.7% | +3.6% | −20.5% | +34.6% | +7.5% | +17.0% | −10.8% | +10.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.14 | 0.12 | 0.26 | 0.19 | 0.11 | 0.39 | 0.20 | 0.49 | 0.26 | 0.34 |
| Capital expenditure | −0.01 | −0.01 | −0.02 | −0.02 | −0.02 | −0.02 | −0.01 | −0.02 | −0.02 | −0.02 |
| Free cash flow | 0.13 | 0.12 | 0.24 | 0.17 | 0.09 | 0.37 | 0.19 | 0.46 | 0.24 | 0.32 |
| Growth | −12.0% | +107.0% | −31.7% | −44.4% | +305.7% | −49.8% | +147.4% | −47.9% | +31.5% | |
| Buybacks | 0.00 | 0.00 | 0.00 | −0.07 | −0.02 | −0.11 | 0.00 | 0.00 | n/a | n/a |
| Dividends paid | −0.04 | −0.04 | −0.08 | −0.09 | −0.09 | −0.09 | −0.09 | −0.09 | −0.09 | −0.09 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 0.20 | 0.23 | 0.22 | 0.21 | 0.21 | 0.17 | 0.18 |
| Total debt | 0.12 | 0.12 | 0.57 | 0.41 | 0.78 | 0.41 | 0.35 | 0.34 | 0.35 | 0.51 |
| Net cash (debt) | n/a | n/a | n/a | −0.21 | −0.55 | −0.19 | −0.14 | −0.13 | −0.17 | −0.34 |
| Shareholders’ equity | 0.87 | 0.93 | 2.08 | 2.25 | 2.28 | 2.26 | 2.04 | 2.27 | 2.44 | 2.77 |
| Debt to equity | 0.14 | 0.13 | 0.27 | 0.18 | 0.34 | 0.18 | 0.17 | 0.15 | 0.14 | 0.19 |
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 | ||||||||||
| n/a | n/a | n/a | 0.20 | 0.23 | 0.22 | 0.21 | 0.21 | 0.17 | 0.18 | |
| 0.13 | 0.13 | 0.22 | 0.21 | 0.21 | 0.19 | 0.19 | 0.19 | 0.20 | 0.20 | |
| 0.20 | 0.20 | 0.88 | 0.94 | 0.94 | 1.00 | 1.00 | 1.01 | 1.01 | 1.10 | |
| 8.44 | 8.90 | 13.99 | 14.51 | 15.97 | 16.33 | 17.00 | 17.53 | 18.57 | 21.13 | |
| Growth | +5.4% | +57.2% | +3.8% | +10.1% | +2.2% | +4.1% | +3.1% | +5.9% | +13.8% | |
| Liabilities | ||||||||||
| 0.12 | 0.12 | 0.57 | 0.41 | 0.78 | 0.41 | 0.35 | 0.34 | 0.35 | 0.51 | |
| calc | 0.12 | 0.12 | 0.57 | 0.41 | 0.78 | 0.41 | 0.35 | 0.34 | 0.35 | 0.51 |
| 7.57 | 7.97 | 11.91 | 12.26 | 13.69 | 14.07 | 14.96 | 15.26 | 16.13 | 18.36 | |
| Equity | ||||||||||
| 0.44 | 0.49 | 0.60 | 0.71 | 0.72 | 0.84 | 0.97 | 1.14 | 1.28 | 1.44 | |
| 0.87 | 0.93 | 2.08 | 2.25 | 2.28 | 2.26 | 2.04 | 2.27 | 2.44 | 2.77 | |
| Growth | +7.6% | +123.3% | +8.2% | +1.5% | −1.0% | −9.6% | +11.1% | +7.5% | +13.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −0.21 | −0.55 | −0.19 | −0.14 | −0.13 | −0.17 | −0.34 |
| 62.0 | 62.1 | 98.4 | 98.5 | 97.4 | 94.1 | 94.9 | 95.1 | 95.4 | 104.6 | |
| calc | 13.96 | 14.99 | 21.12 | 22.82 | 23.44 | 23.99 | 21.52 | 23.85 | 25.55 | 26.48 |
Lines marked calc are worked out here from filed figures; point at one for how.