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 | 0.25 | 0.29 | 0.49 | 0.58 | 0.88 | 1.16 | 0.47 | 0.58 | 0.61 | 0.74 |
| Growth | +15.4% | +68.7% | +18.6% | +52.3% | +31.8% | −59.6% | +24.0% | +4.6% | +22.4% | |
| EPS, diluted | 0.53 | 0.62 | 1.07 | 1.30 | 2.25 | 3.61 | 1.76 | 2.41 | 2.68 | 3.46 |
| Growth | +17.0% | +72.6% | +21.5% | +73.1% | +60.4% | −51.2% | +36.9% | +11.2% | +29.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.20 | −0.17 | −0.10 | −0.02 | −0.18 | −0.05 | 0.00 | −0.14 | −0.33 | −0.40 |
| Buybacks | n/a | 0.00 | 0.00 | −0.17 | −0.56 | −1.53 | −0.71 | −0.35 | −0.25 | −0.37 |
| Dividends paid | −0.02 | 0.00 | 0.00 | −0.05 | −0.05 | −0.06 | −0.11 | −0.10 | −0.10 | −0.11 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.92 | 1.53 | 2.56 | 5.56 | 4.46 | 4.33 | 4.62 | 4.15 | 4.70 | 4.24 |
| Total debt | 2.17 | 3.28 | 4.28 | 4.35 | 5.19 | 5.93 | 5.24 | 5.23 | 6.44 | 5.36 |
| Net cash (debt) | −0.25 | −1.74 | −1.73 | 1.21 | −0.73 | −1.60 | −0.62 | −1.08 | −1.74 | −1.12 |
| Shareholders’ equity | 2.35 | 2.47 | 2.97 | 3.31 | 2.56 | 2.15 | 1.73 | 1.88 | 2.16 | 2.45 |
| Debt to equity | 0.92 | 1.32 | 1.44 | 1.31 | 2.02 | 2.76 | 3.03 | 2.78 | 2.98 | 2.19 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| −0.20 | −0.17 | −0.10 | −0.02 | −0.18 | −0.05 | 0.00 | −0.14 | −0.33 | −0.40 | |
| Growth | −2,997.4% | |||||||||
| Investment | ||||||||||
| −3.31 | −3.16 | −3.25 | −2.31 | 0.95 | 2.60 | 1.08 | −0.01 | 0.68 | 1.05 | |
| Financing | ||||||||||
| 3.04 | 2.99 | 4.40 | 5.36 | −1.88 | −2.62 | −0.85 | −0.32 | 0.23 | −1.10 | |
| −0.02 | 0.00 | 0.00 | −0.05 | −0.05 | −0.06 | −0.11 | −0.10 | −0.10 | −0.11 | |
| n/a | 0.00 | 0.00 | −0.17 | −0.56 | −1.53 | −0.71 | −0.35 | −0.25 | −0.37 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.