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 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.06 | 0.05 | 0.06 | 0.07 | 0.07 |
| Growth | +1.6% | +2.2% | +10.9% | +10.1% | +26.4% | −4.5% | +4.6% | +18.7% | +7.1% | |
| Net income | 0.09 | 0.09 | 0.12 | 0.11 | 0.10 | 0.17 | 0.18 | 0.13 | 0.12 | 0.29 |
| Growth | +7.0% | +26.0% | −4.9% | −13.9% | +73.2% | +4.6% | −26.9% | −10.0% | +152.0% | |
| EPS, diluted | 1.38 | 1.45 | 1.82 | 1.74 | 1.39 | 2.19 | 2.35 | 1.71 | 1.05 | 2.23 |
| Growth | +5.1% | +25.5% | −4.4% | −20.1% | +57.6% | +7.3% | −27.2% | −38.6% | +112.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 244.6% | 257.5% | 317.5% | 272.4% | 212.9% | 291.7% | 319.4% | 223.2% | 169.2% | 398.3% |
| Free cash flow margin | 340.7% | 312.5% | 409.2% | 319.3% | 198.7% | 248.5% | 347.2% | 288.4% | 622.5% | 589.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.13 | 0.12 | 0.16 | 0.14 | 0.10 | 0.16 | 0.20 | 0.17 | 0.43 | 0.44 |
| Capital expenditure | −0.00 | −0.00 | −0.00 | −0.00 | −0.01 | −0.01 | −0.01 | −0.01 | −0.00 | −0.01 |
| Free cash flow | 0.12 | 0.11 | 0.15 | 0.13 | 0.09 | 0.14 | 0.19 | 0.17 | 0.43 | 0.43 |
| Growth | −6.8% | +33.8% | −13.4% | −31.5% | +58.1% | +33.5% | −13.1% | +156.2% | +1.3% | |
| Buybacks | −0.00 | −0.00 | −0.01 | −0.02 | −0.02 | −0.02 | −0.05 | 0.00 | 0.00 | 0.00 |
| Dividends paid | −0.05 | −0.06 | −0.05 | −0.07 | −0.07 | −0.07 | −0.07 | −0.07 | −0.10 | −0.13 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.14 | 0.19 | 0.10 | 0.15 | 0.42 | 0.69 | 0.19 | 0.18 | 0.21 | 0.21 |
| Shareholders’ equity | 1.25 | 1.30 | 1.36 | 1.41 | 1.62 | 1.70 | 1.60 | 1.69 | 2.60 | 2.83 |
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 | ||||||||||
| 0.14 | 0.19 | 0.10 | 0.15 | 0.42 | 0.69 | 0.19 | 0.18 | 0.21 | 0.21 | |
| 0.08 | 0.06 | 0.06 | 0.06 | 0.08 | 0.08 | 0.08 | 0.07 | 0.12 | 0.11 | |
| 0.41 | 0.41 | 0.41 | 0.42 | 0.44 | 0.44 | 0.44 | 0.44 | 0.62 | 0.62 | |
| 9.50 | 9.85 | 9.73 | 9.81 | 12.92 | 13.78 | 13.78 | 14.21 | 24.05 | 24.98 | |
| Growth | +3.6% | −1.2% | +0.9% | +31.7% | +6.7% | +0.0% | +3.1% | +69.3% | +3.9% | |
| Liabilities | ||||||||||
| 8.25 | 8.55 | 8.37 | 8.39 | 11.30 | 12.08 | 12.19 | 12.52 | 21.45 | 22.15 | |
| Equity | ||||||||||
| 0.55 | 0.59 | 0.65 | 0.70 | 0.72 | 0.81 | 0.92 | 0.97 | 0.99 | 1.15 | |
| 1.25 | 1.30 | 1.36 | 1.41 | 1.62 | 1.70 | 1.60 | 1.69 | 2.60 | 2.83 | |
| Growth | +3.7% | +4.6% | +4.0% | +14.6% | +4.8% | −5.9% | +5.8% | +53.9% | +8.9% | |
| Per share and net cash | ||||||||||
| 66.1 | 66.5 | 66.3 | 65.8 | 76.1 | 77.0 | 75.2 | 75.5 | 130.5 | 130.6 | |
| calc | 18.94 | 19.52 | 20.49 | 21.49 | 21.28 | 22.05 | 21.25 | 22.38 | 19.93 | 21.69 |
Lines marked calc are worked out here from filed figures; point at one for how.