Closing prices at the end of each trading day, from 18 Jul 2019. 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 | n/a | n/a | n/a | n/a | 0.39 | 0.62 | 0.47 | 0.79 | 0.59 | 0.63 |
| Growth | +61.2% | −25.4% | +70.1% | −25.0% | +5.5% | |||||
| EPS, diluted | n/a | n/a | n/a | n/a | 1.00 | 1.59 | 1.18 | 2.03 | 1.53 | 1.24 |
| Growth | +59.0% | −25.8% | +72.0% | −24.6% | −19.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | n/a | n/a | −1.56 | −1.23 | 0.22 | 1.14 | 0.16 | 1.74 |
| Buybacks | n/a | n/a | n/a | n/a | −0.15 | −0.00 | −0.03 | −0.03 | 0.00 | −0.15 |
| Dividends paid | n/a | n/a | n/a | n/a | −0.45 | −0.46 | −0.49 | −0.61 | −0.66 | −0.75 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | n/a | n/a | 0.32 | 0.36 | 0.45 | 0.45 | 0.66 | 0.51 | 0.57 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 7.08 | 7.28 | 7.08 | 7.46 | 9.30 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −6.63 | −6.84 | −6.42 | −6.94 | −8.73 |
| Shareholders’ equity | 0.68 | 1.47 | 3.26 | 5.98 | 5.75 | 5.94 | 5.88 | 6.02 | 5.95 | 7.40 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 1.19 | 1.24 | 1.18 | 1.25 | 1.26 |
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 | 0.32 | 0.36 | 0.45 | 0.45 | 0.66 | 0.51 | 0.57 | |
| n/a | n/a | n/a | n/a | n/a | 13.30 | 13.58 | 13.51 | 13.87 | 17.19 | |
| Growth | +2.2% | −0.5% | +2.6% | +23.9% | ||||||
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 7.08 | 7.28 | 7.08 | 7.46 | 9.30 | |
| calc | n/a | n/a | n/a | n/a | n/a | 7.08 | 7.28 | 7.08 | 7.46 | 9.30 |
| n/a | n/a | n/a | n/a | n/a | 7.36 | 7.70 | 7.49 | 7.91 | 9.79 | |
| Equity | ||||||||||
| n/a | n/a | n/a | n/a | n/a | −0.06 | −0.09 | 0.09 | 0.03 | −0.12 | |
| 0.68 | 1.47 | 3.26 | 5.98 | 5.75 | 5.94 | 5.88 | 6.02 | 5.95 | 7.40 | |
| Growth | +116.4% | +121.7% | +83.1% | −3.9% | +3.3% | −0.9% | +2.4% | −1.1% | +24.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −6.63 | −6.84 | −6.42 | −6.94 | −8.73 |
| 45.8 | 98.0 | 216.2 | 392.1 | 390.0 | 393.8 | 392.5 | 389.7 | 390.2 | 499.4 | |
| calc | 14.85 | 15.03 | 15.10 | 15.24 | 14.74 | 15.08 | 14.99 | 15.45 | 15.26 | 14.81 |
Lines marked calc are worked out here from filed figures; point at one for how.