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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Spending | ||||||||||
| 35.4% | 28.6% | 20.5% | 20.1% | 22.4% | 23.1% | 22.5% | 28.2% | 23.0% | 23.0% | |
| Returns | ||||||||||
| 12.5% | 8.1% | 9.9% | 5.9% | 13.4% | 13.3% | 12.7% | 2.8% | 5.5% | 11.6% | |
| 0.9% | 0.7% | 0.9% | 0.6% | 1.6% | 1.8% | 2.1% | 0.5% | 1.3% | 3.0% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 8.60 | 7.34 | 5.97 | 4.58 | 3.64 | 2.48 | 2.11 | |
| 92.4% | 91.0% | 90.8% | 89.9% | 88.4% | 86.4% | 83.6% | 80.9% | 76.1% | 74.6% | |
| 8.3% | 13.9% | 11.8% | 20.8% | 9.0% | 8.8% | 9.0% | 43.9% | 22.2% | 10.0% | |
| 38.8% | 55.9% | 49.5% | 33.9% | 44.6% | 22.0% | 21.5% | 18.8% | 19.3% | 28.3% | |