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 | 1.13 | 1.17 | 1.19 | 1.43 | 1.31 | 1.33 | 1.38 | 1.49 | 1.60 | 1.70 |
| Growth | +3.8% | +1.7% | +20.0% | −8.4% | +1.4% | +3.9% | +8.0% | +6.9% | +6.7% | |
| Net income | 0.08 | 0.17 | 0.02 | 0.18 | 0.13 | 0.17 | 0.02 | 0.05 | 0.10 | 0.16 |
| Growth | +102.3% | −89.2% | +905.3% | −27.7% | +27.8% | −88.4% | +127.3% | +128.4% | +57.7% | |
| EPS, diluted | 2.02 | 4.08 | 0.44 | 4.40 | 3.17 | 4.04 | 0.47 | 1.09 | 2.48 | 3.90 |
| Growth | +102.0% | −89.2% | +900.0% | −28.0% | +27.4% | −88.4% | +131.9% | +127.5% | +57.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.4% | 14.5% | 1.5% | 12.9% | 10.2% | 12.8% | 1.4% | 3.0% | 6.4% | 9.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.21 | 0.26 | 0.20 | 0.13 | 0.26 | 0.20 | 0.17 | 0.30 | 0.45 | 0.55 |
| Dividends paid | −0.04 | −0.05 | −0.05 | −0.05 | −0.05 | −0.05 | −0.05 | −0.05 | −0.06 | −0.06 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.02 | 0.01 | 0.01 | 0.03 | 0.02 | 0.13 | 0.04 | 0.03 | 0.04 | 0.03 |
| Total debt | 0.25 | 0.30 | 0.30 | 0.30 | 0.30 | 0.25 | 0.25 | 0.55 | 0.55 | 0.59 |
| Net cash (debt) | −0.23 | −0.29 | −0.29 | −0.27 | −0.28 | −0.12 | −0.21 | −0.52 | −0.51 | −0.57 |
| Shareholders’ equity | 1.29 | 1.50 | 1.29 | 1.57 | 1.79 | 1.50 | 1.10 | 1.18 | 1.29 | 1.48 |
| Debt to equity | 0.19 | 0.20 | 0.23 | 0.19 | 0.17 | 0.17 | 0.23 | 0.46 | 0.42 | 0.40 |
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 | ||||||||||
| 0.02 | 0.01 | 0.01 | 0.03 | 0.02 | 0.13 | 0.04 | 0.03 | 0.04 | 0.03 | |
| 0.03 | 0.04 | 0.04 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | |
| 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | |
| 10.58 | 11.20 | 11.03 | 12.48 | 13.47 | 14.46 | 13.31 | 14.05 | 14.49 | 15.27 | |
| Growth | +5.9% | −1.5% | +13.1% | +8.0% | +7.3% | −8.0% | +5.6% | +3.1% | +5.4% | |
| Liabilities | ||||||||||
| 0.25 | 0.30 | 0.30 | 0.30 | 0.30 | 0.25 | 0.25 | 0.55 | 0.55 | 0.59 | |
| calc | 0.25 | 0.30 | 0.30 | 0.30 | 0.30 | 0.25 | 0.25 | 0.55 | 0.55 | 0.59 |
| 9.28 | 9.70 | 9.74 | 10.91 | 11.68 | 12.58 | 12.21 | 12.87 | 13.20 | 13.78 | |
| Equity | ||||||||||
| 1.16 | 1.23 | 1.22 | 1.35 | 1.43 | 1.52 | 1.51 | 1.50 | 1.55 | 1.65 | |
| 1.29 | 1.50 | 1.29 | 1.57 | 1.79 | 1.50 | 1.10 | 1.18 | 1.29 | 1.48 | |
| Growth | +16.0% | −14.1% | +21.4% | +14.2% | −16.3% | −26.7% | +7.0% | +9.5% | +15.2% | |
| Per share and net cash | ||||||||||
| calc | −0.23 | −0.29 | −0.29 | −0.27 | −0.28 | −0.12 | −0.21 | −0.52 | −0.51 | −0.57 |
| 40.3 | 40.8 | 41.0 | 41.3 | 41.4 | 41.4 | 40.8 | 40.9 | 40.9 | 40.4 | |
| calc | 32.08 | 36.82 | 31.49 | 37.98 | 43.22 | 36.25 | 26.90 | 28.75 | 31.50 | 36.66 |
Lines marked calc are worked out here from filed figures; point at one for how.