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 | 0.27 | 0.32 | 0.35 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +16.9% | +10.4% | ||||||||
| Net income | 0.08 | 0.12 | 0.15 | 0.23 | 0.05 | 0.06 | −0.07 | 0.20 | 0.16 | 0.13 |
| Growth | +55.3% | +29.8% | +48.1% | −76.9% | +8.6% | −228.9% | −19.4% | −20.6% | ||
| EPS, diluted | 1.08 | 1.48 | 1.99 | 2.42 | 0.27 | 0.26 | −1.26 | 1.63 | 1.37 | 0.99 |
| Growth | +37.0% | +34.5% | +21.6% | −88.8% | −3.7% | −584.6% | −16.0% | −27.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 27.9% | 37.0% | 43.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.62 | 0.22 | −0.57 | −2.99 | 0.67 | −2.82 | 1.78 | 1.34 | −2.70 | −7.21 |
| Buybacks | −0.10 | −0.09 | −0.01 | 0.00 | −0.04 | −0.06 | −0.09 | −0.03 | 0.00 | 0.00 |
| Dividends paid | −0.13 | −0.13 | −0.12 | −0.14 | −0.15 | −0.18 | −0.17 | −0.14 | −0.14 | −0.14 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.03 | 0.08 | 0.06 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Total debt | n/a | 0.66 | 1.01 | 2.16 | n/a | 4.49 | 5.07 | 5.15 | 1.01 | 1.09 |
| Net cash (debt) | n/a | −0.58 | −0.95 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1.35 | 1.54 | 1.57 | 2.45 | 2.30 | 2.37 | 1.96 | 1.96 | 1.94 | 1.89 |
| Debt to equity | n/a | 0.43 | 0.65 | 0.88 | n/a | 1.90 | 2.58 | 2.63 | 0.52 | 0.58 |
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 | ||||||||||
| 0.03 | 0.08 | 0.06 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 6.36 | 5.60 | 7.81 | 11.77 | 11.49 | 13.77 | 13.92 | 13.11 | 14.41 | 21.35 | |
| Growth | −11.8% | +39.4% | +50.7% | −2.4% | +19.8% | +1.1% | −5.8% | +9.9% | +48.2% | |
| Liabilities | ||||||||||
| n/a | 0.66 | 1.01 | 2.16 | n/a | 4.49 | 5.07 | 5.15 | 1.01 | 1.09 | |
| calc | n/a | 0.66 | 1.01 | 2.16 | n/a | 4.49 | 5.07 | 5.15 | 1.01 | 1.09 |
| 5.01 | 4.06 | 6.25 | 9.32 | 9.20 | 11.41 | 11.96 | 11.16 | 12.47 | 19.46 | |
| Equity | ||||||||||
| −0.03 | −0.05 | −0.02 | 0.02 | −0.10 | −0.26 | −0.53 | −0.51 | −0.53 | −0.58 | |
| 1.35 | 1.54 | 1.57 | 2.45 | 2.30 | 2.37 | 1.96 | 1.96 | 1.94 | 1.89 | |
| Growth | +14.3% | +1.4% | +56.5% | −6.3% | +3.1% | −17.1% | −0.3% | −0.9% | −2.6% | |
| Per share and net cash | ||||||||||
| calc | n/a | −0.58 | −0.95 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 66.7 | 61.3 | 61.0 | 100.2 | 97.9 | 94.9 | 88.9 | 86.6 | 86.9 | 87.0 | |
| calc | 20.26 | 25.18 | 25.69 | 24.46 | 23.47 | 24.95 | 22.08 | 22.59 | 22.32 | 21.69 |
Lines marked calc are worked out here from filed figures; point at one for how.