Closing prices at the end of each trading day, from 11 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 | 0.46 | 0.61 | 0.70 | 0.69 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 |
| Growth | +33.2% | +13.4% | −0.6% | −98.9% | +39.7% | +33.2% | +27.3% | +9.8% | +47.3% | |
| Operating income | 0.10 | 0.12 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 0.05 | 0.06 | 0.21 | 0.03 | 0.07 | 0.07 | 0.04 | −0.28 | −0.65 | −0.25 |
| Growth | +39.2% | +234.0% | −85.9% | +139.4% | −7.7% | −38.6% | −780.4% | |||
| EPS, diluted | 0.33 | 0.34 | 1.02 | 0.14 | 0.52 | 0.45 | 0.15 | −0.74 | −1.81 | −0.71 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 22.1% | 20.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 10.0% | 10.4% | 30.7% | 4.4% | 980.0% | 647.7% | 298.4% | −1,594.5% | −3,416.4% | −872.1% |
| Free cash flow margin | 34.9% | 39.5% | 37.3% | 36.0% | 5,366.4% | 1,316.4% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.20 | 0.31 | 0.34 | 0.34 | 0.47 | 0.23 | 0.27 | 0.50 | 0.50 | 0.46 |
| Capital expenditure | −0.04 | −0.06 | −0.08 | −0.09 | −0.07 | −0.10 | n/a | n/a | n/a | n/a |
| Free cash flow | 0.16 | 0.24 | 0.26 | 0.25 | 0.40 | 0.14 | n/a | n/a | n/a | n/a |
| Growth | +51.0% | +6.9% | −4.1% | +58.9% | −65.7% | |||||
| Buybacks | −0.00 | −0.00 | −0.07 | −0.01 | −0.00 | −0.00 | −0.00 | −0.00 | −0.01 | −0.00 |
| Dividends paid | −0.16 | −0.21 | −0.25 | −0.26 | −0.16 | −0.18 | −0.28 | −0.47 | −0.46 | −0.39 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.01 | 0.10 | 0.13 | 0.03 | 0.12 | 0.01 | 0.06 | 0.03 | 0.07 | 0.03 |
| Total debt | 1.77 | 2.78 | 2.54 | 2.75 | 3.03 | 1.80 | 5.35 | 4.99 | 4.66 | 3.91 |
| Net cash (debt) | −1.76 | −2.68 | −2.42 | −2.72 | −2.91 | −1.79 | −5.29 | −4.97 | −4.59 | −3.89 |
| Shareholders’ equity | 1.69 | 3.28 | 3.26 | 3.36 | 3.17 | 2.19 | 7.57 | 6.82 | 5.23 | 4.62 |
| Debt to equity | 1.05 | 0.85 | 0.78 | 0.82 | 0.95 | 0.82 | 0.71 | 0.73 | 0.89 | 0.85 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 22.1% | 20.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 10.0% | 10.4% | 30.7% | 4.4% | 980.0% | 647.7% | 298.4% | −1,594.5% | −3,416.4% | −872.1% | |
| 34.9% | 39.5% | 37.3% | 36.0% | 5,366.4% | 1,316.4% | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 6.2% | 5.4% | 5.1% | 6.0% | 416.8% | 331.9% | 384.8% | 334.7% | 433.9% | 257.2% | |
| 9.3% | 10.6% | 11.2% | 13.2% | 1,014.6% | 944.1% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 2.7% | 1.9% | 6.6% | 0.9% | 2.3% | 3.1% | 0.5% | −4.1% | −12.5% | −5.3% | |
| 1.2% | 1.0% | 3.4% | 0.5% | 1.1% | 1.6% | 0.3% | −2.2% | −6.1% | −2.7% | |
| Balance and payout | ||||||||||
| 1.05 | 0.85 | 0.78 | 0.82 | 0.95 | 0.82 | 0.71 | 0.73 | 0.89 | 0.85 | |
| 52.4% | 47.7% | 46.0% | 48.3% | 52.4% | 48.7% | 44.5% | 45.2% | 50.2% | 49.2% | |
| 346.7% | 324.0% | 118.4% | 849.4% | 225.2% | 263.2% | 693.7% | n/a | n/a | n/a | |
| 100.7% | 86.7% | 124.4% | 107.8% | 41.5% | 132.3% | n/a | n/a | n/a | n/a | |