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 | 0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Growth | −99.6% | −4.1% | −14.2% | +3.4% | +11.4% | +31.6% | +10.7% | −10.4% | −3.6% | |
| Net income | 0.03 | 0.04 | 0.05 | 0.06 | 0.08 | 0.13 | 0.17 | 0.24 | 0.27 | 0.21 |
| Growth | +62.0% | +13.5% | +34.1% | +23.3% | +67.8% | +30.7% | +42.0% | +15.0% | −22.6% | |
| EPS, diluted | 0.36 | 0.48 | 0.41 | 0.47 | 0.51 | 0.80 | 0.92 | 1.12 | 1.20 | 0.86 |
| Growth | +33.3% | −14.6% | +14.6% | +8.5% | +56.9% | +15.0% | +21.7% | +7.1% | −28.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 19.9% | 8,258.0% | 9,769.6% | 15,265.8% | 18,191.2% | 27,401.9% | 27,205.2% | 34,899.7% | 44,812.1% | 35,998.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.06 | 0.08 | 0.10 | 0.14 | 0.18 | 0.23 | 0.33 | 0.43 | 0.48 | 0.54 |
| Buybacks | −0.00 | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.25 |
| Dividends paid | −0.03 | −0.04 | −0.05 | −0.08 | −0.10 | −0.13 | −0.20 | −0.29 | −0.35 | −0.40 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.02 | 0.01 | 0.18 | 0.08 | 0.18 | 0.04 | 0.04 | 0.03 | 0.06 | 0.17 |
| Total debt | 0.50 | 0.67 | 0.76 | 0.86 | 1.22 | 1.40 | 1.94 | 2.23 | 3.35 | 3.25 |
| Net cash (debt) | −0.48 | −0.66 | −0.58 | −0.78 | −1.04 | −1.36 | −1.90 | −2.19 | −3.29 | −3.09 |
| Shareholders’ equity | 0.94 | 1.34 | 1.88 | 2.56 | 3.25 | 4.78 | 6.56 | 7.77 | 8.32 | 8.46 |
| Debt to equity | 0.53 | 0.50 | 0.40 | 0.34 | 0.37 | 0.29 | 0.30 | 0.29 | 0.40 | 0.38 |
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 | ||||||||||
| 0.02 | 0.01 | 0.18 | 0.08 | 0.18 | 0.04 | 0.04 | 0.03 | 0.06 | 0.17 | |
| 1.52 | 2.11 | 2.79 | 3.64 | 4.95 | 6.78 | 9.26 | 10.93 | 12.65 | 12.61 | |
| Growth | +39.4% | +32.0% | +30.5% | +36.1% | +37.0% | +36.5% | +18.0% | +15.7% | −0.3% | |
| Liabilities | ||||||||||
| 0.50 | 0.67 | 0.76 | 0.86 | 1.22 | 1.40 | 1.94 | 2.23 | 3.35 | 3.25 | |
| calc | 0.50 | 0.67 | 0.76 | 0.86 | 1.22 | 1.40 | 1.94 | 2.23 | 3.35 | 3.25 |
| 0.55 | 0.75 | 0.88 | 1.02 | 1.42 | 1.71 | 2.34 | 2.79 | 3.92 | 3.77 | |
| Equity | ||||||||||
| 0.94 | 1.34 | 1.88 | 2.56 | 3.25 | 4.78 | 6.56 | 7.77 | 8.32 | 8.46 | |
| Growth | +42.7% | +40.0% | +36.2% | +27.0% | +47.4% | +37.0% | +18.5% | +7.2% | +1.6% | |
| Per share and net cash | ||||||||||
| calc | −0.48 | −0.66 | −0.58 | −0.78 | −1.04 | −1.36 | −1.90 | −2.19 | −3.29 | −3.09 |
| 66.5 | 78.5 | 96.8 | 113.8 | 131.4 | 160.5 | 189.1 | 212.3 | 225.3 | 231.6 | |
| calc | 14.13 | 17.07 | 19.38 | 22.46 | 24.69 | 29.81 | 34.67 | 36.58 | 36.95 | 36.53 |
Lines marked calc are worked out here from filed figures; point at one for how.