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 | 0.26 | 0.17 | 0.23 | 0.14 | 0.35 | 0.39 | 0.41 | 0.09 | 0.18 | 0.43 |
| Growth | −32.6% | +31.6% | −37.8% | +148.5% | +11.6% | +3.5% | −77.9% | +104.9% | +132.8% | |
| EPS, diluted | n/a | n/a | n/a | 3.54 | 9.02 | 10.20 | 10.82 | 2.40 | 5.02 | 11.79 |
| Growth | +154.8% | +13.1% | +6.1% | −77.8% | +109.2% | +134.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.30 | 0.32 | 0.27 | 0.30 | 0.35 | 0.48 | 0.68 | 0.43 | 0.66 | 0.42 |
| Capital expenditure | −0.07 | −0.16 | −0.13 | −0.09 | −0.11 | −0.06 | −0.06 | −0.07 | −0.02 | −0.03 |
| Free cash flow | 0.23 | 0.17 | 0.15 | 0.21 | 0.24 | 0.42 | 0.62 | 0.36 | 0.64 | 0.40 |
| Growth | −28.5% | −12.3% | +41.5% | +14.2% | +78.7% | +48.0% | −42.6% | +79.3% | −38.2% | |
| Buybacks | −0.07 | −0.07 | −0.05 | −0.04 | −0.07 | −0.06 | −0.10 | −0.03 | −0.08 | −0.07 |
| Dividends paid | −0.02 | −0.02 | −0.03 | −0.03 | −0.03 | −0.03 | −0.04 | −0.04 | −0.04 | −0.04 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.07 | 0.07 | 0.12 | 0.13 | 0.12 | 0.13 | 0.12 | 0.17 | 0.19 | 0.30 |
| Total debt | n/a | n/a | n/a | 20.53 | 19.32 | 17.63 | 14.64 | 11.83 | 8.31 | 7.78 |
| Net cash (debt) | n/a | n/a | n/a | −20.40 | −19.20 | −17.51 | −14.52 | −11.66 | −8.12 | −7.48 |
| Shareholders’ equity | 2.06 | 2.15 | 2.30 | 2.39 | 2.63 | 2.95 | 3.20 | 3.25 | 3.35 | 3.69 |
| Debt to equity | n/a | n/a | n/a | 8.60 | 7.34 | 5.97 | 4.58 | 3.64 | 2.48 | 2.11 |
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 | ||||||||||
| 0.07 | 0.07 | 0.12 | 0.13 | 0.12 | 0.13 | 0.12 | 0.17 | 0.19 | 0.30 | |
| 0.12 | 0.25 | 0.34 | 0.35 | 0.12 | 0.12 | 0.12 | 0.13 | 0.10 | 0.08 | |
| 0.15 | 0.14 | 0.16 | 0.16 | 0.14 | 0.14 | 0.18 | 0.16 | 0.16 | 0.16 | |
| 27.19 | 23.96 | 25.22 | 23.71 | 22.65 | 21.68 | 19.36 | 16.71 | 13.78 | 14.06 | |
| Growth | −11.9% | +5.2% | −6.0% | −4.5% | −4.3% | −10.7% | −13.7% | −17.6% | +2.1% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 20.53 | 19.32 | 17.63 | 14.64 | 11.83 | 8.31 | 7.78 | |
| calc | n/a | n/a | n/a | 20.53 | 19.32 | 17.63 | 14.64 | 11.83 | 8.31 | 7.78 |
| 25.12 | 21.80 | 22.91 | 21.32 | 20.02 | 18.73 | 16.17 | 13.51 | 10.48 | 10.49 | |
| Equity | ||||||||||
| 2.06 | 2.14 | 2.30 | 2.38 | 2.62 | 2.94 | 3.23 | 3.27 | 3.34 | 3.68 | |
| 2.06 | 2.15 | 2.30 | 2.39 | 2.63 | 2.95 | 3.20 | 3.25 | 3.35 | 3.69 | |
| Growth | +4.3% | +7.2% | +3.6% | +10.3% | +12.1% | +8.4% | +1.7% | +3.0% | +10.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | −20.40 | −19.20 | −17.51 | −14.52 | −11.66 | −8.12 | −7.48 |
Lines marked calc are worked out here from filed figures; point at one for how.