Closing prices at the end of each trading day, from 13 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 | 0.08 | 0.09 | 0.14 | 0.15 | 0.17 | 0.21 | 0.25 | 0.21 | 0.23 | 0.28 |
| Growth | +14.3% | +47.1% | +9.0% | +13.6% | +22.5% | +21.1% | −17.8% | +9.9% | +21.7% | |
| EPS, diluted | 1.52 | 1.72 | 2.53 | 2.76 | 3.13 | 3.82 | 4.61 | 3.79 | 4.16 | 5.06 |
| Growth | +13.2% | +47.1% | +9.1% | +13.4% | +22.0% | +20.7% | −17.8% | +9.8% | +21.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.10 | 0.12 | 0.17 | 0.16 | 0.19 | 0.27 | 0.27 | 0.20 | 0.25 | 0.36 |
| Capital expenditure | −0.02 | −0.02 | −0.00 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 0.08 | 0.10 | 0.17 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +27.5% | +70.6% | ||||||||
| Dividends paid | −0.01 | −0.01 | −0.02 | −0.02 | −0.03 | −0.03 | −0.04 | −0.05 | −0.07 | −0.07 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.78 | 0.48 | 0.68 | 0.63 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 0.52 | 0.61 | 0.71 | 0.84 | 0.99 | 1.15 | 1.30 | 1.44 | 1.62 | 1.85 |
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 | ||||||||||
| 0.78 | 0.48 | 0.68 | 0.63 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.04 | 0.06 | 0.06 | 0.06 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.01 | 0.01 | 0.01 | 0.01 | |
| 6.37 | 7.08 | 8.01 | 8.95 | 11.93 | 15.45 | 14.60 | 16.13 | 17.35 | 17.73 | |
| Growth | +11.2% | +13.1% | +11.7% | +33.4% | +29.5% | −5.5% | +10.5% | +7.6% | +2.2% | |
| Liabilities | ||||||||||
| 5.85 | 6.47 | 7.29 | 8.10 | 10.94 | 14.30 | 13.30 | 14.69 | 15.73 | 15.88 | |
| Equity | ||||||||||
| 0.31 | 0.39 | 0.50 | 0.62 | 0.75 | 0.91 | 1.11 | 1.25 | 1.41 | 1.61 | |
| 0.52 | 0.61 | 0.71 | 0.84 | 0.99 | 1.15 | 1.30 | 1.44 | 1.62 | 1.85 | |
| Growth | +16.2% | +17.7% | +17.8% | +17.8% | +16.0% | +12.7% | +11.0% | +12.2% | +14.5% | |
| Per share and net cash | ||||||||||
| 52.6 | 53.0 | 53.4 | 53.6 | 53.9 | 54.2 | 54.3 | 54.5 | 54.6 | 54.6 | |
| calc | 9.93 | 11.46 | 13.39 | 15.71 | 18.40 | 21.24 | 23.88 | 26.44 | 29.62 | 33.86 |
Lines marked calc are worked out here from filed figures; point at one for how.