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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.09 | 0.09 | 0.15 | 0.17 | 0.08 | 0.18 | 0.17 | 0.14 | 0.20 | 0.18 |
| Growth | +1.4% | +59.4% | +14.1% | −50.1% | +110.3% | −5.6% | −12.9% | +35.1% | −7.3% | |
| EPS, diluted | 2.17 | 1.96 | 2.79 | 2.88 | 1.48 | 3.12 | 2.95 | 2.56 | 3.27 | 2.07 |
| Growth | −9.7% | +42.3% | +3.2% | −48.6% | +110.8% | −5.4% | −13.2% | +27.7% | −36.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.16 | 0.21 | 0.08 | 0.16 | 0.08 | 0.14 | 0.57 | 0.15 | 0.11 | 0.27 |
| Capital expenditure | −0.01 | −0.01 | −0.02 | −0.03 | −0.03 | −0.02 | −0.01 | −0.02 | −0.01 | −0.03 |
| Free cash flow | 0.15 | 0.19 | 0.06 | 0.13 | 0.05 | 0.12 | 0.56 | 0.13 | 0.09 | 0.24 |
| Growth | +29.1% | −69.2% | +115.3% | −58.0% | +126.3% | +357.8% | −77.3% | −26.9% | +156.3% | |
| Buybacks | 0.00 | 0.00 | −0.01 | −0.06 | −0.02 | −0.02 | 0.00 | 0.00 | 0.00 | −0.01 |
| Dividends paid | −0.03 | −0.03 | −0.04 | −0.05 | −0.05 | −0.05 | −0.05 | −0.05 | −0.05 | −0.08 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.31 | 0.28 | 0.57 | 0.41 | 0.63 | 1.88 | 0.58 | 0.80 | 1.09 | 1.07 |
| Total debt | 0.20 | 0.21 | 0.26 | 0.38 | 0.47 | 0.47 | 0.43 | 0.43 | 0.43 | 0.50 |
| Net cash (debt) | 0.10 | 0.07 | 0.31 | 0.04 | 0.16 | 1.41 | 0.15 | 0.37 | 0.66 | 0.57 |
| Shareholders’ equity | 1.23 | 1.51 | 2.04 | 2.13 | 2.13 | 2.21 | 2.14 | 2.30 | 2.68 | 3.88 |
| Debt to equity | 0.16 | 0.14 | 0.13 | 0.18 | 0.22 | 0.21 | 0.20 | 0.19 | 0.16 | 0.13 |
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 | ||||||||||
| 0.31 | 0.28 | 0.57 | 0.41 | 0.63 | 1.88 | 0.58 | 0.80 | 1.09 | 1.07 | |
| 0.18 | 0.18 | 0.21 | 0.31 | 0.30 | 0.29 | 0.28 | 0.28 | n/a | n/a | |
| 0.47 | 0.61 | 0.93 | 0.94 | 0.94 | 0.94 | 0.99 | 0.99 | 0.99 | 1.41 | |
| 8.70 | 9.83 | 12.93 | 13.40 | 14.93 | 16.81 | 16.99 | 17.36 | 18.03 | 26.75 | |
| Growth | +13.0% | +31.6% | +3.6% | +11.4% | +12.6% | +1.1% | +2.2% | +3.9% | +48.3% | |
| Liabilities | ||||||||||
| 0.20 | 0.21 | 0.26 | 0.38 | 0.47 | 0.47 | 0.43 | 0.43 | 0.43 | 0.50 | |
| calc | 0.20 | 0.21 | 0.26 | 0.38 | 0.47 | 0.47 | 0.43 | 0.43 | 0.43 | 0.50 |
| 7.47 | 8.31 | 10.89 | 11.27 | 12.80 | 14.60 | 14.85 | 15.06 | 15.36 | 22.87 | |
| Equity | ||||||||||
| 0.34 | 0.40 | 0.50 | 0.62 | 0.62 | 0.74 | 0.86 | 0.95 | 1.09 | 1.20 | |
| 1.23 | 1.51 | 2.04 | 2.13 | 2.13 | 2.21 | 2.14 | 2.30 | 2.68 | 3.88 | |
| Growth | +22.9% | +34.9% | +4.0% | +0.3% | +3.6% | −3.3% | +7.6% | +16.6% | +45.1% | |
| Per share and net cash | ||||||||||
| calc | 0.10 | 0.07 | 0.31 | 0.04 | 0.16 | 1.41 | 0.15 | 0.37 | 0.66 | 0.57 |
| 44.3 | 49.3 | 58.5 | 56.9 | 56.2 | 55.8 | 56.0 | 56.1 | 63.6 | 94.6 | |
| calc | 27.82 | 30.72 | 34.91 | 37.39 | 37.95 | 39.63 | 38.18 | 40.92 | 42.13 | 41.05 |
Lines marked calc are worked out here from filed figures; point at one for how.