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 | 0.08 | 0.09 | 0.12 | 0.17 | 0.12 | 0.12 | 0.26 | 0.24 | 0.19 | 0.21 |
| Growth | +13.8% | +39.5% | +35.8% | −26.6% | −0.1% | +118.0% | −9.2% | −19.8% | +6.8% | |
| EPS, diluted | 2.90 | 3.19 | 4.40 | 5.03 | 3.64 | 3.47 | 5.69 | 5.42 | 4.52 | 4.44 |
| Growth | +10.0% | +37.9% | +14.3% | −27.6% | −4.7% | +64.0% | −4.7% | −16.6% | −1.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.09 | 0.13 | 0.14 | 0.22 | 0.06 | 0.19 | 0.42 | 0.28 | 0.23 | 0.25 |
| Capital expenditure | −0.01 | −0.03 | −0.01 | −0.02 | −0.01 | −0.03 | −0.02 | −0.02 | −0.02 | −0.01 |
| Free cash flow | 0.08 | 0.11 | 0.13 | 0.20 | 0.05 | 0.17 | 0.40 | 0.26 | 0.21 | 0.24 |
| Growth | +28.3% | +23.5% | +52.9% | −74.0% | +217.0% | +141.9% | −34.6% | −19.8% | +14.1% | |
| Buybacks | n/a | n/a | 0.00 | 0.00 | −0.10 | 0.00 | −0.14 | −0.19 | −0.03 | −0.06 |
| Dividends paid | −0.03 | −0.03 | −0.04 | −0.05 | −0.06 | −0.06 | −0.09 | −0.10 | −0.10 | −0.10 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 0.15 | 1.30 | 2.24 | 0.35 | 0.22 | 0.22 | 0.77 |
| Total debt | 0.11 | 0.11 | 0.11 | 0.19 | 0.15 | 0.13 | 0.11 | 0.11 | 0.06 | 0.36 |
| Net cash (debt) | n/a | n/a | n/a | −0.04 | 1.15 | 2.11 | 0.24 | 0.11 | 0.16 | 0.41 |
| Shareholders’ equity | 0.86 | 0.94 | 1.07 | 1.71 | 1.70 | 3.02 | 2.89 | 2.90 | 2.99 | 3.57 |
| Debt to equity | 0.12 | 0.11 | 0.10 | 0.11 | 0.09 | 0.04 | 0.04 | 0.04 | 0.02 | 0.10 |
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 | 0.15 | 1.30 | 2.24 | 0.35 | 0.22 | 0.22 | 0.77 | |
| 0.08 | 0.09 | 0.10 | 0.12 | 0.12 | 0.20 | 0.20 | 0.19 | 0.19 | 0.22 | |
| 0.22 | 0.26 | 0.51 | 0.51 | 0.51 | 0.99 | 0.99 | 0.99 | 0.99 | 1.09 | |
| 7.71 | 8.08 | 8.85 | 11.40 | 13.20 | 20.42 | 19.29 | 19.35 | 19.37 | 24.91 | |
| Growth | +4.8% | +9.5% | +28.7% | +15.9% | +54.7% | −5.5% | +0.3% | +0.1% | +28.6% | |
| Liabilities | ||||||||||
| 0.11 | 0.11 | 0.11 | 0.19 | 0.15 | 0.13 | 0.11 | 0.11 | 0.06 | 0.36 | |
| calc | 0.11 | 0.11 | 0.11 | 0.19 | 0.15 | 0.13 | 0.11 | 0.11 | 0.06 | 0.36 |
| 6.84 | 7.14 | 7.78 | 9.69 | 11.50 | 17.40 | 16.41 | 16.45 | 16.38 | 21.35 | |
| Equity | ||||||||||
| 0.41 | 0.47 | 0.55 | 0.65 | 0.72 | 0.77 | 0.93 | 1.08 | 1.17 | 1.27 | |
| 0.86 | 0.94 | 1.07 | 1.71 | 1.70 | 3.02 | 2.89 | 2.90 | 2.99 | 3.57 | |
| Growth | +9.1% | +13.7% | +59.1% | −0.3% | +77.3% | −4.4% | +0.3% | +3.4% | +19.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −0.04 | 1.15 | 2.11 | 0.24 | 0.11 | 0.16 | 0.41 |
| 27.0 | 27.5 | 28.1 | 34.4 | 33.0 | 47.3 | 45.6 | 42.9 | 42.5 | 49.2 | |
| calc | 31.98 | 34.31 | 38.23 | 49.69 | 51.65 | 63.75 | 63.25 | 67.53 | 70.43 | 72.41 |
Lines marked calc are worked out here from filed figures; point at one for how.