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 | 0.16 | 0.20 | 0.29 | 0.31 | 0.07 | 0.25 | 0.33 | 0.19 | 0.08 | 0.33 |
| Growth | +26.4% | +49.6% | +6.3% | −78.8% | +283.1% | +30.9% | −43.1% | −59.0% | +326.1% | |
| EPS, diluted | 3.11 | 3.73 | 5.64 | 5.99 | 1.12 | 4.60 | 6.18 | 3.54 | 1.28 | 6.79 |
| Growth | +19.9% | +51.2% | +6.2% | −81.3% | +310.7% | +34.3% | −42.7% | −63.8% | +430.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −0.73 | 0.13 | −0.68 | −0.24 | 2.64 | 0.66 | 0.15 | 0.37 | 0.48 | 0.36 |
| Capital expenditure | −0.00 | −0.01 | −0.01 | −0.02 | −0.00 | −0.00 | −0.01 | −0.02 | −0.06 | −0.01 |
| Free cash flow | −0.73 | 0.12 | −0.69 | −0.26 | 2.64 | 0.65 | 0.14 | 0.36 | 0.42 | 0.35 |
| Growth | −673.3% | −75.2% | −79.1% | +161.4% | +16.2% | −16.3% | ||||
| Buybacks | n/a | n/a | n/a | n/a | 0.00 | 0.00 | −0.12 | −0.11 | −0.08 | −0.19 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.84 | 2.91 | 3.08 | 4.43 | 9.21 | 7.95 | 5.01 | 3.24 | 3.19 | 2.10 |
| Total debt | n/a | n/a | n/a | n/a | 0.40 | 0.93 | 0.93 | 0.86 | 0.66 | 0.62 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 8.81 | 7.02 | 4.08 | 2.38 | 2.53 | 1.48 |
| Shareholders’ equity | 2.00 | 2.19 | 2.48 | 2.80 | 2.87 | 3.21 | 3.06 | 3.20 | 3.37 | 3.63 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.14 | 0.29 | 0.30 | 0.27 | 0.20 | 0.17 |
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 | ||||||||||
| 2.84 | 2.91 | 3.08 | 4.43 | 9.21 | 7.95 | 5.01 | 3.24 | 3.19 | 2.10 | |
| 0.02 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.09 | 0.09 | |
| 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 21.70 | 25.08 | 28.26 | 32.55 | 37.73 | 34.73 | 28.41 | 28.36 | 30.73 | 31.54 | |
| Growth | +15.6% | +12.7% | +15.2% | +15.9% | −7.9% | −18.2% | −0.2% | +8.4% | +2.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.40 | 0.93 | 0.93 | 0.86 | 0.66 | 0.62 | |
| calc | n/a | n/a | n/a | n/a | 0.40 | 0.93 | 0.93 | 0.86 | 0.66 | 0.62 |
| 19.69 | 22.89 | 25.78 | 29.75 | 34.85 | 31.52 | 25.36 | 25.16 | 27.36 | 27.91 | |
| Equity | ||||||||||
| 0.89 | 1.08 | 1.36 | 1.66 | 1.71 | 1.95 | 2.26 | 2.44 | 2.50 | 2.81 | |
| 2.00 | 2.19 | 2.48 | 2.80 | 2.87 | 3.21 | 3.06 | 3.20 | 3.37 | 3.63 | |
| Growth | +9.6% | +13.3% | +12.9% | +2.5% | +11.8% | −4.8% | +4.7% | +5.3% | +7.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | 8.81 | 7.02 | 4.08 | 2.38 | 2.53 | 1.48 |
| 49.5 | 49.7 | 50.2 | 50.3 | 50.5 | 50.6 | 48.2 | 47.4 | 46.0 | 44.2 | |
| calc | 40.35 | 44.11 | 49.37 | 55.64 | 56.89 | 63.40 | 63.35 | 67.48 | 73.20 | 82.20 |
Lines marked calc are worked out here from filed figures; point at one for how.