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 | 0.10 | 0.09 | 0.22 | 0.24 | 0.25 | 0.27 | 0.26 | 0.18 | 0.15 | −0.40 |
| Growth | −4.0% | +132.1% | +10.4% | +7.0% | +6.4% | −5.4% | −31.7% | −12.8% | −360.4% | |
| EPS, diluted | 1.56 | 1.33 | 2.32 | 2.41 | 2.31 | 2.46 | 2.06 | 1.38 | 1.21 | −2.95 |
| Growth | −14.7% | +74.4% | +3.9% | −4.1% | +6.5% | −16.3% | −33.0% | −12.3% | −343.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.09 | 0.11 | 0.23 | 0.26 | 0.20 | 0.28 | 0.32 | 0.54 | 0.43 | 0.45 |
| Capital expenditure | −0.02 | −0.03 | −0.03 | −0.07 | −0.01 | −0.05 | −0.04 | −0.03 | −0.05 | −0.04 |
| Free cash flow | 0.07 | 0.08 | 0.20 | 0.19 | 0.19 | 0.23 | 0.29 | 0.51 | 0.38 | 0.41 |
| Growth | +11.2% | +145.5% | −4.6% | +0.5% | +21.5% | +24.8% | +77.0% | −25.1% | +8.1% | |
| Buybacks | n/a | 0.00 | 0.00 | −0.01 | −0.11 | −0.13 | −0.11 | −0.04 | 0.00 | 0.00 |
| Dividends paid | −0.03 | −0.04 | −0.06 | −0.06 | −0.07 | −0.08 | −0.09 | −0.10 | −0.11 | −0.12 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.29 | 0.60 | 0.83 | 1.00 | 3.47 | 1.65 | 0.68 | 0.61 | 0.69 | 0.71 |
| Total debt | 0.33 | 0.22 | 0.37 | 0.44 | 1.72 | 1.72 | 0.39 | 0.39 | 0.39 | 0.33 |
| Net cash (debt) | −0.05 | 0.38 | 0.46 | 0.56 | 1.75 | −0.07 | 0.29 | 0.23 | 0.30 | 0.38 |
| Shareholders’ equity | 1.15 | 2.08 | 2.25 | 2.99 | 2.98 | 3.25 | 3.27 | 3.43 | 3.53 | 3.42 |
| Debt to equity | 0.29 | 0.10 | 0.16 | 0.15 | 0.58 | 0.53 | 0.12 | 0.11 | 0.11 | 0.10 |
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 | ||||||||||
| 0.29 | 0.60 | 0.83 | 1.00 | 3.47 | 1.65 | 0.68 | 0.61 | 0.69 | 0.71 | |
| 0.20 | 0.29 | 0.30 | 0.49 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.35 | 0.84 | 0.85 | 1.06 | 1.08 | 1.15 | 1.32 | 1.32 | 1.32 | 1.32 | |
| 8.40 | 15.00 | 16.54 | 21.26 | 22.36 | 24.72 | 27.46 | 27.35 | 26.88 | 24.54 | |
| Growth | +78.6% | +10.3% | +28.5% | +5.2% | +10.6% | +11.1% | −0.4% | −1.7% | −8.7% | |
| Liabilities | ||||||||||
| 0.33 | 0.22 | 0.37 | 0.44 | 1.72 | 1.72 | 0.39 | 0.39 | 0.39 | 0.33 | |
| calc | 0.33 | 0.22 | 0.37 | 0.44 | 1.72 | 1.72 | 0.39 | 0.39 | 0.39 | 0.33 |
| 7.25 | 12.97 | 14.30 | 18.27 | 19.38 | 21.48 | 24.19 | 23.92 | 23.35 | 21.12 | |
| Equity | ||||||||||
| 0.45 | 0.51 | 0.67 | 0.85 | 0.90 | 1.09 | 1.26 | 1.33 | 1.38 | 0.86 | |
| 1.15 | 2.08 | 2.25 | 2.99 | 2.98 | 3.25 | 3.27 | 3.43 | 3.53 | 3.42 | |
| Growth | +81.1% | +7.8% | +33.1% | −0.4% | +9.1% | +0.6% | +4.8% | +3.0% | −3.1% | |
| Per share and net cash | ||||||||||
| calc | −0.05 | 0.38 | 0.46 | 0.56 | 1.75 | −0.07 | 0.29 | 0.23 | 0.30 | 0.38 |
| 62.6 | 92.0 | 92.3 | 113.6 | 108.1 | 112.7 | 127.0 | 125.2 | 125.7 | 144.8 | |
| calc | 18.40 | 22.65 | 24.33 | 26.30 | 27.54 | 28.82 | 25.73 | 27.37 | 28.08 | 23.62 |
Lines marked calc are worked out here from filed figures; point at one for how.