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 | 0.06 | 0.07 | 0.08 | 0.07 | 0.05 | 0.07 | 0.08 | 0.09 | 0.09 | 0.10 |
| Growth | +7.9% | +9.8% | −8.9% | −22.0% | +19.6% | +27.1% | +6.9% | +6.2% | +7.5% | |
| Net income | 0.12 | 0.12 | 0.18 | 0.21 | 0.27 | 0.28 | 0.30 | 0.22 | 0.19 | 0.24 |
| Growth | −3.9% | +56.3% | +15.8% | +26.5% | +6.9% | +6.5% | −26.5% | −14.7% | +25.7% | |
| EPS, diluted | 1.59 | 1.50 | 2.17 | 2.38 | 2.81 | 2.86 | 2.74 | 2.01 | 1.68 | 1.99 |
| Growth | −5.7% | +44.7% | +9.7% | +18.1% | +1.8% | −4.2% | −26.6% | −16.4% | +18.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 187.2% | 166.7% | 237.2% | 301.3% | 488.6% | 436.8% | 366.0% | 251.8% | 202.3% | 236.5% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 527.3% | 509.5% | 223.1% | 343.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.19 | 0.25 | 0.28 | 0.23 | 0.19 | 0.57 | 0.47 | 0.50 | 0.26 | 0.37 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | −0.03 | −0.05 | −0.05 | −0.03 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | 0.44 | 0.45 | 0.21 | 0.35 |
| Growth | +3.3% | −53.5% | +65.7% | |||||||
| Dividends paid | −0.08 | −0.11 | −0.09 | −0.12 | −0.13 | −0.15 | −0.16 | −0.15 | −0.15 | −0.16 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.15 | 0.20 | 0.20 | 0.33 | 0.63 | 0.44 | 0.40 | 1.35 | 0.85 | 1.24 |
| Shareholders’ equity | 1.12 | 1.20 | 1.52 | 1.96 | 2.31 | 3.18 | 2.84 | 3.02 | 3.22 | 4.21 |
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 | ||||||||||
| 0.15 | 0.20 | 0.20 | 0.33 | 0.63 | 0.44 | 0.40 | 1.35 | 0.85 | 1.24 | |
| 0.18 | 0.18 | 0.24 | 0.26 | 0.27 | 0.32 | 0.33 | 0.36 | 0.41 | 0.49 | |
| 0.15 | 0.18 | 0.29 | 0.46 | 0.51 | 0.99 | 0.99 | 0.99 | 1.05 | 1.38 | |
| 9.45 | 9.71 | 12.12 | 13.68 | 18.50 | 25.94 | 26.64 | 27.74 | 27.90 | 31.98 | |
| Growth | +2.7% | +24.8% | +12.9% | +35.2% | +40.2% | +2.7% | +4.2% | +0.6% | +14.6% | |
| Liabilities | ||||||||||
| 8.33 | 8.51 | 10.60 | 11.72 | 16.20 | 22.76 | 23.79 | 24.72 | 24.68 | 27.76 | |
| Equity | ||||||||||
| 0.37 | 0.40 | 0.47 | 0.54 | 0.67 | 0.81 | 0.97 | 1.04 | 1.08 | 1.16 | |
| 1.12 | 1.20 | 1.52 | 1.96 | 2.31 | 3.18 | 2.84 | 3.02 | 3.22 | 4.21 | |
| Growth | +7.4% | +26.4% | +29.3% | +17.7% | +37.7% | −10.5% | +6.2% | +6.7% | +30.7% | |
| Per share and net cash | ||||||||||
| 76.5 | 78.0 | 84.5 | 92.3 | 95.4 | 110.7 | 110.8 | 110.9 | 113.4 | 130.0 | |
| calc | 14.59 | 15.37 | 17.93 | 21.25 | 24.18 | 28.71 | 25.67 | 27.24 | 28.43 | 32.42 |
Lines marked calc are worked out here from filed figures; point at one for how.