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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | n/a | n/a |
| Growth | ||||||||||
| Net income | 0.06 | 0.05 | 0.08 | 0.05 | 0.07 | 0.15 | 0.17 | 0.18 | 0.20 | 0.21 |
| Growth | −11.0% | +60.3% | −36.2% | +38.0% | +96.6% | +13.7% | +9.4% | +9.0% | +3.5% | |
| EPS, diluted | 1.03 | 0.88 | 1.52 | 0.92 | 1.32 | 2.81 | 3.44 | 3.83 | 4.23 | 4.58 |
| Growth | −14.6% | +72.7% | −39.5% | +43.5% | +112.9% | +22.4% | +11.3% | +10.4% | +8.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.08 | 0.15 | 0.13 | 0.11 | 0.03 | 0.10 | 0.16 | 0.30 | 0.25 | 0.22 |
| Capital expenditure | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.02 | −0.03 | −0.02 | −0.02 | −0.02 |
| Free cash flow | 0.07 | 0.14 | 0.12 | 0.10 | 0.02 | 0.08 | 0.13 | 0.28 | 0.23 | 0.20 |
| Growth | +98.0% | −15.9% | −20.7% | −79.6% | +290.9% | +73.3% | +108.2% | −16.8% | −13.8% | |
| Buybacks | 0.00 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −0.01 | −0.01 | −0.01 | −0.01 | −0.01 | −0.02 | −0.03 | −0.04 | −0.05 | −0.05 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.51 | 0.49 | 0.45 | 0.85 | 2.15 | 2.02 | 0.55 | 0.75 | 0.59 | 1.04 |
| Shareholders’ equity | 0.92 | 0.95 | 1.00 | 1.05 | 1.09 | 1.07 | 1.04 | 1.19 | 1.25 | 1.39 |
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 | ||||||||||
| 0.51 | 0.49 | 0.45 | 0.85 | 2.15 | 2.02 | 0.55 | 0.75 | 0.59 | 1.04 | |
| 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.09 | 0.11 | 0.10 | 0.10 | 0.09 | |
| 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | |
| 6.50 | 6.19 | 6.58 | 9.30 | 9.83 | 9.90 | 9.82 | 11.34 | 11.50 | 12.47 | |
| Growth | −4.8% | +6.4% | +41.2% | +5.7% | +0.8% | −0.8% | +15.5% | +1.4% | +8.4% | |
| Liabilities | ||||||||||
| 5.58 | 5.24 | 5.58 | 8.25 | 8.74 | 8.83 | 8.78 | 10.15 | 10.25 | 11.08 | |
| Equity | ||||||||||
| 0.18 | 0.20 | 0.25 | 0.28 | 0.30 | 0.40 | 0.52 | 0.64 | 0.77 | 0.90 | |
| 0.92 | 0.95 | 1.00 | 1.05 | 1.09 | 1.07 | 1.04 | 1.19 | 1.25 | 1.39 | |
| Growth | +2.7% | +5.8% | +4.6% | +3.9% | −1.5% | −2.5% | +14.5% | +5.1% | +10.8% | |
| Per share and net cash | ||||||||||
| 43.9 | 43.9 | 51.3 | 51.4 | 51.4 | 49.6 | 47.6 | 47.1 | 45.4 | 43.3 | |
| calc | 20.96 | 21.51 | 19.49 | 20.34 | 21.13 | 21.54 | 21.91 | 25.36 | 27.60 | 32.13 |
Lines marked calc are worked out here from filed figures; point at one for how.